| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 714 942.00 | | 714 942.00 | 714 942.00 |
BZ Other receivables | 122 313.00 | | 122 313.00 | 122 313.00 |
CF Cash and cash equivalents | 4 385.00 | | 4 385.00 | 4 385.00 |
CJ TOTAL (II) | 126 698.00 | | 126 698.00 | 126 698.00 |
CO Grand total (0 to V) | 841 640.00 | | 841 640.00 | 841 640.00 |
CU Other investments | 714 927.00 | | 714 927.00 | 714 927.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 363 649.00 | 263 024.00 | | 363 649.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 104 254.00 | 100 625.00 | | 104 254.00 |
DL TOTAL (I) | 489 903.00 | 385 649.00 | | 489 903.00 |
DU Loans and Debts from Credit Institutions (3) | 315 530.00 | 413 904.00 | | 315 530.00 |
DV Miscellaneous Loans and Financial Debts (4) | 34 888.00 | 39 748.00 | | 34 888.00 |
EA Other liabilities | 1 320.00 | 1 260.00 | | 1 320.00 |
EC TOTAL (IV) | 351 738.00 | 454 911.00 | | 351 738.00 |
EE Grand total (I to V) | 841 640.00 | 840 560.00 | | 841 640.00 |
EG Accrued income and payables due within one year | 339 895.00 | 139 379.00 | | 339 895.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 442.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 2 444.00 | |
GG - OPERATING RESULT (I - II) | | | -2 444.00 | |
GL Other interest and similar income | | | 114 000.00 | |
GP Total financial income (V) | | | 114 000.00 | |
GR Interest and similar expenses | | | 12 176.00 | |
GU Total financial expenses (VI) | | | 12 176.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 101 824.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 99 380.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -4 874.00 | -6 689.00 | | -4 874.00 |
HL TOTAL REVENUE (I + III + V + VII) | 114 000.00 | 114 000.00 | | 114 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 746.00 | 13 375.00 | | 9 746.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 104 254.00 | 100 625.00 | | 104 254.00 |
| |
| 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 | 714 942.00 | | | 714 942.00 |
I3 DECREASES Total Financial Fixed Assets | | | 714 942.00 | |
I4 DECREASES Grand Total | | | 714 942.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 714 942.00 | | | 714 942.00 |
| |
| 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 | 3 868.00 | 3 868.00 | | 3 868.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 320.00 | 1 320.00 | | 1 320.00 |
VC Group and associates | 103 307.00 | | | 103 307.00 |
VH Loans with a maturity of more than one year at origin | 315 530.00 | 103 687.00 | 211 843.00 | 315 530.00 |
VI Group and Associates | 31 019.00 | 31 019.00 | | 31 019.00 |
VK Loans repaid during the year | 98 374.00 | | | 98 374.00 |
VM Income taxes | 19 006.00 | | | 19 006.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 122 313.00 | 122 313.00 | | 122 313.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 351 738.00 | 139 895.00 | 211 843.00 | 351 738.00 |
