| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 622 700.00 | | 622 700.00 | 622 700.00 |
BZ Other receivables | 185 490.00 | | 185 490.00 | 185 490.00 |
CF Cash and cash equivalents | 184.00 | | 184.00 | 184.00 |
CJ TOTAL (II) | 185 674.00 | | 185 674.00 | 185 674.00 |
CO Grand total (0 to V) | 808 374.00 | | 808 374.00 | 808 374.00 |
CU Other investments | 622 700.00 | | 622 700.00 | 622 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | 74 042.00 | | | 74 042.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 79 853.00 | 75 042.00 | | 79 853.00 |
DL TOTAL (I) | 164 896.00 | 85 042.00 | | 164 896.00 |
DU Loans and Debts from Credit Institutions (3) | 114 835.00 | 135 960.00 | | 114 835.00 |
DV Miscellaneous Loans and Financial Debts (4) | 528 278.00 | 569 278.00 | | 528 278.00 |
DX Trade payables and related accounts | 223.00 | | | 223.00 |
DY Tax and social security liabilities | 142.00 | 38 164.00 | | 142.00 |
EC TOTAL (IV) | 643 478.00 | 743 402.00 | | 643 478.00 |
EE Grand total (I to V) | 808 374.00 | 828 444.00 | | 808 374.00 |
EG Accrued income and payables due within one year | 550 504.00 | 628 745.00 | | 550 504.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 895.00 | |
FX Taxes, duties, and similar payments | | | 1 280.00 | |
GF Total Operating Expenses (II) | | | 2 175.00 | |
GG - OPERATING RESULT (I - II) | | | -2 175.00 | |
GH Attributed profit or transferred loss (III) | | | 112 769.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 747.00 | |
GP Total financial income (V) | | | 3 747.00 | |
GR Interest and similar expenses | | | 4 022.00 | |
GU Total financial expenses (VI) | | | 4 022.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -275.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 110 319.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 730.00 | | | 730.00 |
HH Total exceptional expenses (VIII) | 730.00 | | | 730.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -730.00 | | | -730.00 |
HK Income tax | 29 736.00 | 38 164.00 | | 29 736.00 |
HL TOTAL REVENUE (I + III + V + VII) | 116 516.00 | 150 714.00 | | 116 516.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 663.00 | 75 672.00 | | 36 663.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 79 853.00 | 75 042.00 | | 79 853.00 |
| |
| 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 | 622 700.00 | | | 622 700.00 |
I3 DECREASES Total Financial Fixed Assets | | | 622 700.00 | |
I4 DECREASES Grand Total | | | 622 700.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 622 700.00 | | | 622 700.00 |
| |
| 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 | 223.00 | 223.00 | | 223.00 |
VC Group and associates | 172 631.00 | | | 172 631.00 |
VG Loans with a maturity of up to one year at origin | 178.00 | 178.00 | | 178.00 |
VH Loans with a maturity of more than one year at origin | 114 656.00 | 21 683.00 | 92 974.00 | 114 656.00 |
VI Group and Associates | 528 278.00 | 528 278.00 | | 528 278.00 |
VK Loans repaid during the year | 21 092.00 | | | 21 092.00 |
VM Income taxes | 12 244.00 | | | 12 244.00 |
VQ Other Taxes, Duties, and Similar Debts | 142.00 | 142.00 | | 142.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 614.00 | | | 614.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 185 490.00 | 185 490.00 | | 185 490.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 643 478.00 | 550 504.00 | 92 974.00 | 643 478.00 |
