| |
| 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) | 524 561.00 | | 524 561.00 | 524 561.00 |
BZ Other receivables | 10 190.00 | | 10 190.00 | 10 190.00 |
CF Cash and cash equivalents | 3.00 | | 3.00 | 3.00 |
CJ TOTAL (II) | 10 193.00 | | 10 193.00 | 10 193.00 |
CO Grand total (0 to V) | 534 754.00 | | 534 754.00 | 534 754.00 |
CU Other investments | 524 546.00 | | 524 546.00 | 524 546.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DG Other reserves | 102 298.00 | | | 102 298.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 439.00 | | | 6 439.00 |
DL TOTAL (I) | 114 237.00 | | | 114 237.00 |
DU Loans and Debts from Credit Institutions (3) | 273 960.00 | | | 273 960.00 |
DV Miscellaneous Loans and Financial Debts (4) | 146 556.00 | | | 146 556.00 |
EC TOTAL (IV) | 420 517.00 | | | 420 517.00 |
EE Grand total (I to V) | 534 754.00 | | | 534 754.00 |
EG Accrued income and payables due within one year | 228 853.00 | | | 228 853.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 23.00 | | | 23.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 314.00 | |
FX Taxes, duties, and similar payments | | | 297.00 | |
GF Total Operating Expenses (II) | | | 1 611.00 | |
GG - OPERATING RESULT (I - II) | | | -1 611.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 19 748.00 | |
GP Total financial income (V) | | | 19 748.00 | |
GR Interest and similar expenses | | | 13 394.00 | |
GU Total financial expenses (VI) | | | 13 394.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 354.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 743.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 696.00 | | | -1 696.00 |
HL TOTAL REVENUE (I + III + V + VII) | 19 748.00 | | | 19 748.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 309.00 | | | 13 309.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 439.00 | | | 6 439.00 |
| |
| 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 | 524 561.00 | | | 524 561.00 |
I3 DECREASES Total Financial Fixed Assets | | | 524 561.00 | |
I4 DECREASES Grand Total | | | 524 561.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 524 561.00 | | | 524 561.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VG Loans with a maturity of up to one year at origin | 6 192.00 | 6 192.00 | | 6 192.00 |
VH Loans with a maturity of more than one year at origin | 267 768.00 | 76 104.00 | 191 664.00 | 267 768.00 |
VI Group and Associates | 146 556.00 | 146 556.00 | | 146 556.00 |
VK Loans repaid during the year | 67 180.00 | | | 67 180.00 |
VM Income taxes | 10 190.00 | | | 10 190.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 190.00 | 10 190.00 | | 10 190.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 420 517.00 | 228 853.00 | 191 664.00 | 420 517.00 |
