| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 9 840.00 | | 9 840.00 | 9 840.00 |
BJ TOTAL (I) | 829 840.00 | | 829 840.00 | 829 840.00 |
BZ Other receivables | 16 296.00 | | 16 296.00 | 16 296.00 |
CF Cash and cash equivalents | 34 047.00 | | 34 047.00 | 34 047.00 |
CJ TOTAL (II) | 50 343.00 | | 50 343.00 | 50 343.00 |
CO Grand total (0 to V) | 880 183.00 | | 880 183.00 | 880 183.00 |
CU Other investments | 820 000.00 | | 820 000.00 | 820 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 138 871.00 | 87 408.00 | | 138 871.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 67 582.00 | 51 463.00 | | 67 582.00 |
DL TOTAL (I) | 211 954.00 | 144 371.00 | | 211 954.00 |
DU Loans and Debts from Credit Institutions (3) | 667 409.00 | 733 630.00 | | 667 409.00 |
DV Miscellaneous Loans and Financial Debts (4) | 819.00 | 819.00 | | 819.00 |
DY Tax and social security liabilities | | 96.00 | | |
EC TOTAL (IV) | 668 229.00 | 734 546.00 | | 668 229.00 |
EE Grand total (I to V) | 880 183.00 | 878 918.00 | | 880 183.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 3 221.00 | |
FX Taxes, duties, and similar payments | | | -288.00 | |
GF Total Operating Expenses (II) | | | 2 933.00 | |
GG - OPERATING RESULT (I - II) | | | -2 933.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 76 000.00 | |
GP Total financial income (V) | | | 76 000.00 | |
GR Interest and similar expenses | | | 11 721.00 | |
GU Total financial expenses (VI) | | | 11 721.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 64 279.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 61 346.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -6 236.00 | -6 006.00 | | -6 236.00 |
HL TOTAL REVENUE (I + III + V + VII) | 76 000.00 | 61 753.00 | | 76 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 418.00 | 10 289.00 | | 8 418.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 67 582.00 | 51 464.00 | | 67 582.00 |
| |
| 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 | 829 840.00 | | | 829 840.00 |
I3 DECREASES Total Financial Fixed Assets | | | 829 840.00 | |
I4 DECREASES Grand Total | | | 829 840.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 829 840.00 | | | 829 840.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 9 840.00 | | | 9 840.00 |
VC Group and associates | 3 224.00 | | | 3 224.00 |
VH Loans with a maturity of more than one year at origin | 667 410.00 | 68 542.00 | 281 427.00 | 667 410.00 |
VI Group and Associates | 820.00 | 820.00 | | 820.00 |
VK Loans repaid during the year | 66 009.00 | | | 66 009.00 |
VM Income taxes | 12 111.00 | | | 12 111.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 961.00 | | | 961.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 136.00 | 16 296.00 | 9 840.00 | 26 136.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 668 229.00 | 69 362.00 | 281 427.00 | 668 229.00 |
