| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 061 926.00 | 272 000.00 | 5 789 926.00 | 6 061 926.00 |
BZ Other receivables | 50 394.00 | | 50 394.00 | 50 394.00 |
CF Cash and cash equivalents | 40 513.00 | | 40 513.00 | 40 513.00 |
CJ TOTAL (II) | 90 907.00 | | 90 907.00 | 90 907.00 |
CO Grand total (0 to V) | 6 152 833.00 | 272 000.00 | 5 880 833.00 | 6 152 833.00 |
CU Other investments | 6 061 926.00 | 272 000.00 | 5 789 926.00 | 6 061 926.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 365 500.00 | 2 365 500.00 | | 2 365 500.00 |
DD Legal reserve (1) | 66 792.00 | 42 988.00 | | 66 792.00 |
DG Other reserves | 1 269 060.00 | 816 774.00 | | 1 269 060.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 447 813.00 | 476 090.00 | | 447 813.00 |
DL TOTAL (I) | 4 149 166.00 | 3 701 353.00 | | 4 149 166.00 |
DU Loans and Debts from Credit Institutions (3) | 1 679 548.00 | 1 999 756.00 | | 1 679 548.00 |
DV Miscellaneous Loans and Financial Debts (4) | 45 804.00 | 53 710.00 | | 45 804.00 |
DX Trade payables and related accounts | 6 171.00 | 6 079.00 | | 6 171.00 |
DY Tax and social security liabilities | 143.00 | | | 143.00 |
EC TOTAL (IV) | 1 731 666.00 | 2 059 545.00 | | 1 731 666.00 |
EE Grand total (I to V) | 5 880 833.00 | 5 760 898.00 | | 5 880 833.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 6 685.00 | |
FX Taxes, duties, and similar payments | | | 328.00 | |
GF Total Operating Expenses (II) | | | 7 014.00 | |
GG - OPERATING RESULT (I - II) | | | -7 013.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 357 498.00 | |
GM Reversals of provisions and transfers of expenses | | | 116 000.00 | |
GP Total financial income (V) | | | 473 498.00 | |
GR Interest and similar expenses | | | 29 725.00 | |
GU Total financial expenses (VI) | | | 29 725.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 443 772.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 436 759.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -11 054.00 | -8 616.00 | | -11 054.00 |
HL TOTAL REVENUE (I + III + V + VII) | 473 499.00 | 508 868.00 | | 473 499.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 685.00 | 32 777.00 | | 25 685.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 447 813.00 | 476 090.00 | | 447 813.00 |
| |
| 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 | 6 061 926.00 | | | 6 061 926.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 061 926.00 | |
I4 DECREASES Grand Total | | | 6 061 926.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 061 926.00 | | | 6 061 926.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 388 000.00 | | 116 000.00 | 388 000.00 |
7C Grand total | 388 000.00 | | 116 000.00 | 388 000.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 116 000.00 | |
| |
| 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 | 6 171.00 | 6 171.00 | | 6 171.00 |
VH Loans with a maturity of more than one year at origin | 1 679 548.00 | 334 060.00 | 1 345 488.00 | 1 679 548.00 |
VI Group and Associates | 45 804.00 | 45 804.00 | | 45 804.00 |
VK Loans repaid during the year | 318 143.00 | | | 318 143.00 |
VM Income taxes | 50 394.00 | | | 50 394.00 |
VQ Other Taxes, Duties, and Similar Debts | 143.00 | 143.00 | | 143.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 394.00 | 50 394.00 | | 50 394.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 731 666.00 | 386 178.00 | 1 345 488.00 | 1 731 666.00 |
