| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 261 445.00 | | 261 445.00 | 261 445.00 |
BZ Other receivables | 7 846.00 | | 7 846.00 | 7 846.00 |
CF Cash and cash equivalents | 385.00 | | 385.00 | 385.00 |
CJ TOTAL (II) | 8 231.00 | | 8 231.00 | 8 231.00 |
CO Grand total (0 to V) | 269 676.00 | | 269 676.00 | 269 676.00 |
CU Other investments | 261 445.00 | | 261 445.00 | 261 445.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 26 000.00 | 26 000.00 | | 26 000.00 |
DD Legal reserve (1) | 2 600.00 | | | 2 600.00 |
DG Other reserves | 3 399.00 | | | 3 399.00 |
DH Retained earnings | | -21 254.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 133.00 | 27 253.00 | | 28 133.00 |
DK Regulated provisions | 4 514.00 | 3 125.00 | | 4 514.00 |
DL TOTAL (I) | 64 646.00 | 35 124.00 | | 64 646.00 |
DU Loans and Debts from Credit Institutions (3) | 152 198.00 | 187 499.00 | | 152 198.00 |
DV Miscellaneous Loans and Financial Debts (4) | 52 515.00 | 52 668.00 | | 52 515.00 |
DX Trade payables and related accounts | 132.00 | 118.00 | | 132.00 |
DY Tax and social security liabilities | 100.00 | 100.00 | | 100.00 |
EA Other liabilities | 85.00 | 85.00 | | 85.00 |
EC TOTAL (IV) | 205 029.00 | 240 470.00 | | 205 029.00 |
EE Grand total (I to V) | 269 676.00 | 275 593.00 | | 269 676.00 |
EG Accrued income and payables due within one year | 89 439.00 | 240 470.00 | | 89 439.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 524.00 | |
FX Taxes, duties, and similar payments | | | 930.00 | |
GF Total Operating Expenses (II) | | | 5 453.00 | |
GG - OPERATING RESULT (I - II) | | | -5 453.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 000.00 | |
GP Total financial income (V) | | | 40 000.00 | |
GR Interest and similar expenses | | | 5 024.00 | |
GU Total financial expenses (VI) | | | 5 024.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 34 976.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 522.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 200.00 | | |
HG Exceptional depreciation and provisions | 1 389.00 | 1 389.00 | | 1 389.00 |
HH Total exceptional expenses (VIII) | 1 389.00 | 1 589.00 | | 1 389.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 389.00 | -1 589.00 | | -1 389.00 |
HK Income tax | | -2 998.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 40 000.00 | 35 000.00 | | 40 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 867.00 | 7 747.00 | | 11 867.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 133.00 | 27 253.00 | | 28 133.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 261 445.00 | | | 261 445.00 |
I3 DECREASES Total Financial Fixed Assets | | | 261 445.00 | |
I4 DECREASES Grand Total | | | 261 445.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 261 445.00 | | | 261 445.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 132.00 | 132.00 | | 132.00 |
8K Other liabilities (including liabilities related to repo transactions) | 85.00 | 85.00 | | 85.00 |
VG Loans with a maturity of up to one year at origin | 314.00 | 314.00 | | 314.00 |
VH Loans with a maturity of more than one year at origin | 151 883.00 | 36 293.00 | 115 591.00 | 151 883.00 |
VI Group and Associates | 52 515.00 | 52 515.00 | | 52 515.00 |
VK Loans repaid during the year | 35 229.00 | | | 35 229.00 |
VM Income taxes | 7 846.00 | | | 7 846.00 |
VQ Other Taxes, Duties, and Similar Debts | 100.00 | 100.00 | | 100.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 846.00 | 7 846.00 | | 7 846.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 205 029.00 | 89 439.00 | 115 591.00 | 205 029.00 |
