| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | 915 288.00 | |
BZ Other receivables | | | 11 823.00 | |
CF Cash and cash equivalents | | | 42 219.00 | |
CH Prepaid expenses | | | 100.00 | |
CJ TOTAL (II) | | | 54 156.00 | |
CO Grand total (0 to V) | | | 969 445.00 | |
CU Other investments | | | 915 288.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 71 500.00 | 71 500.00 | | 71 500.00 |
DB Share, merger, contribution premiums, etc. | 387 504.00 | | | 387 504.00 |
DD Legal reserve (1) | 787.00 | | | 787.00 |
DG Other reserves | 14 941.00 | | | 14 941.00 |
DH Retained earnings | | -1 491.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 201.00 | 17 220.00 | | 10 201.00 |
DL TOTAL (I) | 484 933.00 | 87 228.00 | | 484 933.00 |
DU Loans and Debts from Credit Institutions (3) | 346 582.00 | 401 869.00 | | 346 582.00 |
DV Miscellaneous Loans and Financial Debts (4) | 136 500.00 | 143 500.00 | | 136 500.00 |
DX Trade payables and related accounts | 1 294.00 | 1 713.00 | | 1 294.00 |
DY Tax and social security liabilities | 136.00 | | | 136.00 |
EC TOTAL (IV) | 484 512.00 | 547 082.00 | | 484 512.00 |
EE Grand total (I to V) | 969 445.00 | 634 310.00 | | 969 445.00 |
EG Accrued income and payables due within one year | 65 120.00 | 64 825.00 | | 65 120.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 715.00 | |
FX Taxes, duties, and similar payments | | | 532.00 | |
FZ Social Security Contributions | | | 1 561.00 | |
GF Total Operating Expenses (II) | | | 4 808.00 | |
GG - OPERATING RESULT (I - II) | | | -4 808.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 15 000.00 | |
GP Total financial income (V) | | | 15 000.00 | |
GR Interest and similar expenses | | | 7 340.00 | |
GU Total financial expenses (VI) | | | 7 340.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 660.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 852.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 345.00 | | | 345.00 |
HD Total exceptional income (VII) | 345.00 | | | 345.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 345.00 | | | 345.00 |
HK Income tax | -7 004.00 | -4 880.00 | | -7 004.00 |
HL TOTAL REVENUE (I + III + V + VII) | 15 345.00 | 30 000.00 | | 15 345.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 144.00 | 12 780.00 | | 5 144.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 201.00 | 17 220.00 | | 10 201.00 |
| |
| 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 | 601 250.00 | | 915 288.00 | 601 250.00 |
I3 DECREASES Total Financial Fixed Assets | | 601 250.00 | 915 288.00 | |
I4 DECREASES Grand Total | | 601 250.00 | 915 288.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 601 250.00 | | 915 288.00 | 601 250.00 |
| |
| 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 | 118 500.00 | | | 118 500.00 |
8B Suppliers and Related Accounts | 1 294.00 | 1 294.00 | | 1 294.00 |
8D Social Security and Other Social Organizations | 136.00 | 136.00 | | 136.00 |
VH Loans with a maturity of more than one year at origin | 346 582.00 | 57 690.00 | 229 814.00 | 346 582.00 |
VI Group and Associates | 18 000.00 | 6 000.00 | 12 000.00 | 18 000.00 |
VK Loans repaid during the year | 55 243.00 | | | 55 243.00 |
VM Income taxes | 10 878.00 | | | 10 878.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 945.00 | | | 945.00 |
VS Prepaid expenses | 100.00 | | | 100.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 923.00 | 811 923.00 | 10.00 | 11 923.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 484 512.00 | 65 120.00 | 241 814.00 | 484 512.00 |
