| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 028 000.00 | | 2 028 000.00 | 2 028 000.00 |
CF Cash and cash equivalents | 9 701.00 | | 9 701.00 | 9 701.00 |
CJ TOTAL (II) | 9 701.00 | | 9 701.00 | 9 701.00 |
CO Grand total (0 to V) | 2 037 701.00 | | 2 037 701.00 | 2 037 701.00 |
CU Other investments | 2 028 000.00 | | 2 028 000.00 | 2 028 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 676 000.00 | | | 676 000.00 |
DD Legal reserve (1) | 15 113.00 | | | 15 113.00 |
DG Other reserves | 263 139.00 | | | 263 139.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 177 363.00 | | | 177 363.00 |
DL TOTAL (I) | 1 131 616.00 | | | 1 131 616.00 |
DU Loans and Debts from Credit Institutions (3) | 896 515.00 | | | 896 515.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 583.00 | | | 7 583.00 |
EA Other liabilities | 1 985.00 | | | 1 985.00 |
EC TOTAL (IV) | 906 085.00 | | | 906 085.00 |
EE Grand total (I to V) | 2 037 701.00 | | | 2 037 701.00 |
EG Accrued income and payables due within one year | 181 911.00 | | | 181 911.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 053.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GF Total Operating Expenses (II) | | | 3 178.00 | |
GG - OPERATING RESULT (I - II) | | | -3 178.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 199 875.00 | |
GP Total financial income (V) | | | 199 875.00 | |
GR Interest and similar expenses | | | 19 332.00 | |
GU Total financial expenses (VI) | | | 19 332.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 180 542.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 177 363.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 199 875.00 | | | 199 875.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 511.00 | | | 22 511.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 177 363.00 | | | 177 363.00 |
| |
| 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 | 2 028 000.00 | | | 2 028 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 028 000.00 | |
I4 DECREASES Grand Total | | | 2 028 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 028 000.00 | | | 2 028 000.00 |
| |
| 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 | 7 495.00 | 7 495.00 | | 7 495.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 074.00 | 2 074.00 | | 2 074.00 |
VH Loans with a maturity of more than one year at origin | 896 516.00 | 172 342.00 | 724 173.00 | 896 516.00 |
VK Loans repaid during the year | 168 996.00 | | | 168 996.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 906 085.00 | 181 911.00 | 724 173.00 | 906 085.00 |
