| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 12 750.00 | | 12 750.00 | 12 750.00 |
BJ TOTAL (I) | 826 430.00 | | 826 430.00 | 826 430.00 |
BZ Other receivables | 1 907.00 | | 1 907.00 | 1 907.00 |
CD Marketable securities | 120 000.00 | | 120 000.00 | 120 000.00 |
CF Cash and cash equivalents | 35 014.00 | | 35 014.00 | 35 014.00 |
CJ TOTAL (II) | 156 921.00 | | 156 921.00 | 156 921.00 |
CO Grand total (0 to V) | 983 351.00 | | 983 351.00 | 983 351.00 |
CU Other investments | 813 680.00 | | 813 680.00 | 813 680.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 54 000.00 | 54 000.00 | | 54 000.00 |
DH Retained earnings | -17 385.00 | -16 028.00 | | -17 385.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 850.00 | -1 358.00 | | 47 850.00 |
DL TOTAL (I) | 84 465.00 | 36 615.00 | | 84 465.00 |
DU Loans and Debts from Credit Institutions (3) | 704 986.00 | | | 704 986.00 |
DV Miscellaneous Loans and Financial Debts (4) | 499.00 | 499.00 | | 499.00 |
DX Trade payables and related accounts | 3 400.00 | 360.00 | | 3 400.00 |
EA Other liabilities | 190 000.00 | 985 000.00 | | 190 000.00 |
EC TOTAL (IV) | 898 886.00 | 985 859.00 | | 898 886.00 |
EE Grand total (I to V) | 983 351.00 | 1 022 474.00 | | 983 351.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 42 046.00 | |
FX Taxes, duties, and similar payments | | | 240.00 | |
GF Total Operating Expenses (II) | | | 42 284.00 | |
GG - OPERATING RESULT (I - II) | | | -42 284.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 95 294.00 | |
GP Total financial income (V) | | | 95 294.00 | |
GR Interest and similar expenses | | | 4 986.00 | |
GU Total financial expenses (VI) | | | 4 986.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 90 307.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 48 022.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 985 000.00 | | | 985 000.00 |
HD Total exceptional income (VII) | 985 000.00 | | | 985 000.00 |
HE Exceptional expenses on management operations | 172.00 | | | 172.00 |
HF Exceptional expenses on capital transactions | 985 000.00 | | | 985 000.00 |
HH Total exceptional expenses (VIII) | 985 172.00 | | | 985 172.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -172.00 | | | -172.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 080 294.00 | | | 1 080 294.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 032 444.00 | 1 358.00 | | 1 032 444.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 850.00 | -1 358.00 | | 47 850.00 |
| |
| 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 | 985 000.00 | | 826 430.00 | 985 000.00 |
I3 DECREASES Total Financial Fixed Assets | | 985 000.00 | 826 430.00 | |
I4 DECREASES Grand Total | | 985 000.00 | 826 430.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 985 000.00 | | 826 430.00 | 985 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 3 400.00 | 3 400.00 | | 3 400.00 |
8K Other liabilities (including liabilities related to repo transactions) | 190 000.00 | | | 190 000.00 |
VB VAT | 1 907.00 | | | 1 907.00 |
VH Loans with a maturity of more than one year at origin | 704 986.00 | 101 444.00 | 397 544.00 | 704 986.00 |
VI Group and Associates | 499.00 | 499.00 | | 499.00 |
VJ Loans taken out during the year | 700 000.00 | | | 700 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 907.00 | 1 907.00 | | 1 907.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 898 886.00 | 105 343.00 | 397 544.00 | 898 886.00 |
