| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 069.00 | | 1 069.00 | 1 069.00 |
BJ TOTAL (I) | 1 851 069.00 | 407 808.00 | 1 443 261.00 | 1 851 069.00 |
CF Cash and cash equivalents | 4 471.00 | | 4 471.00 | 4 471.00 |
CJ TOTAL (II) | 4 471.00 | | 4 471.00 | 4 471.00 |
CO Grand total (0 to V) | 1 855 540.00 | 407 808.00 | 1 447 732.00 | 1 855 540.00 |
CU Other investments | 1 850 000.00 | 407 808.00 | 1 442 192.00 | 1 850 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 420 480.00 | 420 480.00 | | 420 480.00 |
DB Share, merger, contribution premiums, etc. | 778 980.00 | 778 980.00 | | 778 980.00 |
DD Legal reserve (1) | 27 456.00 | 27 456.00 | | 27 456.00 |
DH Retained earnings | -445 127.00 | -498 825.00 | | -445 127.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 281 210.00 | 53 697.00 | | 281 210.00 |
DL TOTAL (I) | 1 062 999.00 | 781 789.00 | | 1 062 999.00 |
DU Loans and Debts from Credit Institutions (3) | 92.00 | | | 92.00 |
DV Miscellaneous Loans and Financial Debts (4) | 384 641.00 | 378 324.00 | | 384 641.00 |
EC TOTAL (IV) | 384 733.00 | 378 324.00 | | 384 733.00 |
EE Grand total (I to V) | 1 447 732.00 | 1 160 112.00 | | 1 447 732.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 859.00 | |
FX Taxes, duties, and similar payments | | | 601.00 | |
GF Total Operating Expenses (II) | | | 1 460.00 | |
GG - OPERATING RESULT (I - II) | | | -1 460.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GM Reversals of provisions and transfers of expenses | | | 288 988.00 | |
GP Total financial income (V) | | | 288 988.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 6 317.00 | |
GU Total financial expenses (VI) | | | 6 317.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 282 671.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 281 210.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 288 988.00 | 99 400.00 | | 288 988.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 778.00 | 45 703.00 | | 7 778.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 281 210.00 | 53 697.00 | | 281 210.00 |
| |
| 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 | 1 851 069.00 | | | 1 851 069.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 851 069.00 | |
I4 DECREASES Grand Total | | | 1 851 069.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 851 069.00 | | | 1 851 069.00 |
| |
| 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 | 379 512.00 | 6 318.00 | 373 194.00 | 379 512.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 129.00 | 5 129.00 | | 5 129.00 |
UT Other financial assets | 1 069.00 | | | 1 069.00 |
VG Loans with a maturity of up to one year at origin | 92.00 | 92.00 | | 92.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 069.00 | | 1 069.00 | 1 069.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 384 733.00 | 11 539.00 | 373 194.00 | 384 733.00 |
