| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 5.00 | | 5.00 | 5.00 |
BJ TOTAL (I) | 580 915.00 | 7 500.00 | 573 415.00 | 580 915.00 |
BZ Other receivables | 68 474.00 | | 68 474.00 | 68 474.00 |
CF Cash and cash equivalents | 2 209.00 | | 2 209.00 | 2 209.00 |
CJ TOTAL (II) | 70 683.00 | | 70 683.00 | 70 683.00 |
CO Grand total (0 to V) | 651 598.00 | 7 500.00 | 644 098.00 | 651 598.00 |
CU Other investments | 580 910.00 | 7 500.00 | 573 410.00 | 580 910.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 117 500.00 | 117 500.00 | | 117 500.00 |
DD Legal reserve (1) | 4 634.00 | 1 000.00 | | 4 634.00 |
DG Other reserves | 70 516.00 | 1 465.00 | | 70 516.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 61 047.00 | 72 685.00 | | 61 047.00 |
DL TOTAL (I) | 253 696.00 | 192 650.00 | | 253 696.00 |
DU Loans and Debts from Credit Institutions (3) | 345 563.00 | 409 952.00 | | 345 563.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 759.00 | 41 064.00 | | 43 759.00 |
DX Trade payables and related accounts | 1 080.00 | 5 064.00 | | 1 080.00 |
DY Tax and social security liabilities | | 5 018.00 | | |
EC TOTAL (IV) | 390 401.00 | 461 098.00 | | 390 401.00 |
EE Grand total (I to V) | 644 098.00 | 653 747.00 | | 644 098.00 |
EG Accrued income and payables due within one year | 390 401.00 | 123 268.00 | | 390 401.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 3 613.00 | |
FX Taxes, duties, and similar payments | | | 489.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | 303.00 | |
GF Total Operating Expenses (II) | | | 4 405.00 | |
GG - OPERATING RESULT (I - II) | | | -4 405.00 | |
GK Income from other securities and fixed asset receivables | | | 82 000.00 | |
GL Other interest and similar income | | | 637.00 | |
GP Total financial income (V) | | | 82 638.00 | |
GQ Financial allocations to depreciation and provisions | | | 7 500.00 | |
GR Interest and similar expenses | | | 9 685.00 | |
GU Total financial expenses (VI) | | | 17 185.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 65 452.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 61 047.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | | 23 474.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 82 637.00 | 142 978.00 | | 82 637.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 590.00 | 70 294.00 | | 21 590.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 61 047.00 | 72 685.00 | | 61 047.00 |
| |
| 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 | 579 925.00 | | 990.00 | 579 925.00 |
I3 DECREASES Total Financial Fixed Assets | | | 580 915.00 | |
I4 DECREASES Grand Total | | | 580 915.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 579 925.00 | | 990.00 | 579 925.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 7 500.00 | | |
7C Grand total | | 7 500.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 1 080.00 | 1 080.00 | | 1 080.00 |
VC Group and associates | 67 694.00 | | | 67 694.00 |
VH Loans with a maturity of more than one year at origin | 345 563.00 | 345 563.00 | | 345 563.00 |
VI Group and Associates | 43 759.00 | 43 759.00 | | 43 759.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 780.00 | | | 780.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 68 474.00 | 68 474.00 | | 68 474.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 390 402.00 | 390 402.00 | | 390 402.00 |
