| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 729 208.00 | 58 693.00 | 670 515.00 | 729 208.00 |
BZ Other receivables | 34 515.00 | | 34 515.00 | 34 515.00 |
CF Cash and cash equivalents | 14 539.00 | | 14 539.00 | 14 539.00 |
CJ TOTAL (II) | 49 054.00 | | 49 054.00 | 49 054.00 |
CO Grand total (0 to V) | 778 262.00 | 58 693.00 | 719 569.00 | 778 262.00 |
CU Other investments | 729 208.00 | 58 693.00 | 670 515.00 | 729 208.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 355 000.00 | | | 355 000.00 |
DD Legal reserve (1) | 35 500.00 | | | 35 500.00 |
DG Other reserves | 6 411.00 | | | 6 411.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 75 696.00 | | | 75 696.00 |
DK Regulated provisions | 9 320.00 | | | 9 320.00 |
DL TOTAL (I) | 481 928.00 | | | 481 928.00 |
DU Loans and Debts from Credit Institutions (3) | 237 641.00 | | | 237 641.00 |
EC TOTAL (IV) | 237 641.00 | | | 237 641.00 |
EE Grand total (I to V) | 719 569.00 | | | 719 569.00 |
EG Accrued income and payables due within one year | 50 181.00 | | | 50 181.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 491.00 | |
GF Total Operating Expenses (II) | | | 2 491.00 | |
GG - OPERATING RESULT (I - II) | | | -2 491.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 54 971.00 | |
GL Other interest and similar income | | | 475.00 | |
GM Reversals of provisions and transfers of expenses | | | 21 307.00 | |
GP Total financial income (V) | | | 76 753.00 | |
GR Interest and similar expenses | | | 4 929.00 | |
GU Total financial expenses (VI) | | | 4 929.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 71 824.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 69 333.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 904.00 | | | 3 904.00 |
HH Total exceptional expenses (VIII) | 3 904.00 | | | 3 904.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 904.00 | | | -3 904.00 |
HK Income tax | -10 268.00 | | | -10 268.00 |
HL TOTAL REVENUE (I + III + V + VII) | 76 753.00 | | | 76 753.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 056.00 | | | 1 056.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 75 696.00 | | | 75 696.00 |
| |
| 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 | 729 208.00 | | | 729 208.00 |
I3 DECREASES Total Financial Fixed Assets | | | 729 208.00 | |
I4 DECREASES Grand Total | | | 729 208.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 729 208.00 | | | 729 208.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VH Loans with a maturity of more than one year at origin | 237 642.00 | 50 181.00 | 187 460.00 | 237 642.00 |
VK Loans repaid during the year | 49 218.00 | | | 49 218.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 516.00 | 34 516.00 | | 34 516.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 237 642.00 | 50 181.00 | 187 460.00 | 237 642.00 |
