| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 667 835.00 | | 1 667 835.00 | 1 667 835.00 |
CF Cash and cash equivalents | 7 545.00 | | 7 545.00 | 7 545.00 |
CJ TOTAL (II) | 7 545.00 | | 7 545.00 | 7 545.00 |
CO Grand total (0 to V) | 1 675 380.00 | | 1 675 380.00 | 1 675 380.00 |
CU Other investments | 1 667 835.00 | | 1 667 835.00 | 1 667 835.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 435 600.00 | | | 435 600.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 185 679.00 | | | 185 679.00 |
DL TOTAL (I) | 621 279.00 | | | 621 279.00 |
DU Loans and Debts from Credit Institutions (3) | 832 365.00 | | | 832 365.00 |
DV Miscellaneous Loans and Financial Debts (4) | 221 376.00 | | | 221 376.00 |
DX Trade payables and related accounts | 360.00 | | | 360.00 |
EC TOTAL (IV) | 1 054 102.00 | | | 1 054 102.00 |
EE Grand total (I to V) | 1 675 380.00 | | | 1 675 380.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 61 891.00 | |
FX Taxes, duties, and similar payments | | | 152.00 | |
GF Total Operating Expenses (II) | | | 62 043.00 | |
GG - OPERATING RESULT (I - II) | | | -62 043.00 | |
GL Other interest and similar income | | | 277 970.00 | |
GP Total financial income (V) | | | 277 970.00 | |
GR Interest and similar expenses | | | 30 249.00 | |
GU Total financial expenses (VI) | | | 30 249.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 247 721.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 185 679.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 277 970.00 | | | 277 970.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 92 291.00 | | | 92 291.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 185 679.00 | | | 185 679.00 |
| |
| 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 | | | 1 942 835.00 | |
I3 DECREASES Total Financial Fixed Assets | | 275 000.00 | 1 667 835.00 | |
I4 DECREASES Grand Total | | 275 000.00 | 1 667 835.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 942 835.00 | |
| |
| 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 | 221 376.00 | 221 376.00 | | 221 376.00 |
8B Suppliers and Related Accounts | 360.00 | 360.00 | | 360.00 |
VH Loans with a maturity of more than one year at origin | 832 365.00 | 340 254.00 | 438 249.00 | 832 365.00 |
VJ Loans taken out during the year | 1 080 000.00 | | | 1 080 000.00 |
VK Loans repaid during the year | 2 476 635.00 | | | 2 476 635.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 054 102.00 | 561 991.00 | 438 249.00 | 1 054 102.00 |
