| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | 6 911 095.00 | |
BZ Other receivables | | | 45 271.00 | |
CF Cash and cash equivalents | | | 40 034.00 | |
CJ TOTAL (II) | | | 85 305.00 | |
CO Grand total (0 to V) | | | 6 996 400.00 | |
CU Other investments | | | 6 911 095.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 399 050.00 | | | 2 399 050.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 558 667.00 | | | 558 667.00 |
DK Regulated provisions | 2 814.00 | | | 2 814.00 |
DL TOTAL (I) | 2 960 531.00 | | | 2 960 531.00 |
DU Loans and Debts from Credit Institutions (3) | 4 008 443.00 | | | 4 008 443.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 425.00 | | | 24 425.00 |
DX Trade payables and related accounts | 3 000.00 | | | 3 000.00 |
EC TOTAL (IV) | 4 035 868.00 | | | 4 035 868.00 |
EE Grand total (I to V) | 6 996 400.00 | | | 6 996 400.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 429.00 | |
GF Total Operating Expenses (II) | | | 14 429.00 | |
GG - OPERATING RESULT (I - II) | | | -14 429.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 589 780.00 | |
GP Total financial income (V) | | | 589 780.00 | |
GR Interest and similar expenses | | | 13 868.00 | |
GU Total financial expenses (VI) | | | 13 868.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 575 911.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 561 481.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 814.00 | | | 2 814.00 |
HH Total exceptional expenses (VIII) | 2 814.00 | | | 2 814.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 814.00 | | | -2 814.00 |
HL TOTAL REVENUE (I + III + V + VII) | 589 780.00 | | | 589 780.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 112.00 | | | 31 112.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 558 667.00 | | | 558 667.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 2 815.00 | | |
7C Grand total | | 2 815.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 24 425.00 | 24 425.00 | | 24 425.00 |
8B Suppliers and Related Accounts | 3 000.00 | 3 000.00 | | 3 000.00 |
VG Loans with a maturity of up to one year at origin | 4 008 444.00 | 400 696.00 | 1 575 913.00 | 4 008 444.00 |
VS Prepaid expenses | 45 271.00 | 45 271.00 | | 45 271.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 271.00 | 45 271.00 | | 45 271.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 035 869.00 | 428 121.00 | 1 575 913.00 | 4 035 869.00 |
