| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 583 666.00 | 1 000.00 | 582 666.00 | 583 666.00 |
BZ Other receivables | 149 559.00 | 8 000.00 | 141 559.00 | 149 559.00 |
CF Cash and cash equivalents | 1 055.00 | | 1 055.00 | 1 055.00 |
CJ TOTAL (II) | 150 615.00 | | 142 615.00 | 150 615.00 |
CO Grand total (0 to V) | 734 281.00 | 1 000.00 | 725 281.00 | 734 281.00 |
CU Other investments | 583 666.00 | 1 000.00 | 582 666.00 | 583 666.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 265.00 | | | 1 265.00 |
DG Other reserves | 69 152.00 | | | 69 152.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 769.00 | | | 21 769.00 |
DK Regulated provisions | 13 122.00 | | | 13 122.00 |
DL TOTAL (I) | 115 308.00 | | | 115 308.00 |
DU Loans and Debts from Credit Institutions (3) | 82 019.00 | | | 82 019.00 |
DV Miscellaneous Loans and Financial Debts (4) | 479 938.00 | | | 479 938.00 |
DX Trade payables and related accounts | 5 982.00 | | | 5 982.00 |
EA Other liabilities | 42 032.00 | | | 42 032.00 |
EC TOTAL (IV) | 609 972.00 | | | 609 972.00 |
EE Grand total (I to V) | 725 281.00 | | | 725 281.00 |
EG Accrued income and payables due within one year | 541 705.00 | | | 541 705.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 106.00 | |
FX Taxes, duties, and similar payments | | | 105.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 8 000.00 | |
GF Total Operating Expenses (II) | | | 13 211.00 | |
GG - OPERATING RESULT (I - II) | | | -13 211.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GP Total financial income (V) | | | 50 000.00 | |
GR Interest and similar expenses | | | 16 983.00 | |
GU Total financial expenses (VI) | | | 16 983.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 33 016.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 804.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 271.00 | | | 3 271.00 |
HH Total exceptional expenses (VIII) | 3 271.00 | | | 3 271.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 271.00 | | | -3 271.00 |
HK Income tax | -5 236.00 | | | -5 236.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 000.00 | | | 50 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 230.00 | | | 28 230.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 769.00 | | | 21 769.00 |
| |
| 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 | 583 666.00 | | | 583 666.00 |
I3 DECREASES Total Financial Fixed Assets | | | 583 666.00 | |
I4 DECREASES Grand Total | | | 583 666.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 583 666.00 | | | 583 666.00 |
| |
| 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 | 479 939.00 | 479 939.00 | | 479 939.00 |
8C Staff and Related Accounts | 5 982.00 | 5 982.00 | | 5 982.00 |
VH Loans with a maturity of more than one year at origin | 82 019.00 | 13 753.00 | 58 544.00 | 82 019.00 |
VI Group and Associates | 42 032.00 | 42 032.00 | | 42 032.00 |
VJ Loans taken out during the year | 50 000.00 | | | 50 000.00 |
VK Loans repaid during the year | 11 599.00 | | | 11 599.00 |
VP Miscellaneous | 479 939.00 | | | 479 939.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 149 559.00 | 149 559.00 | | 149 559.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 609 972.00 | 541 706.00 | 58 544.00 | 609 972.00 |
