| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 2 680.00 | | 2 680.00 | 2 680.00 |
BJ TOTAL (I) | 2 280 227.00 | | 2 280 227.00 | 2 280 227.00 |
BZ Other receivables | 478 589.00 | | 478 589.00 | 478 589.00 |
CF Cash and cash equivalents | 7 148.00 | | 7 148.00 | 7 148.00 |
CJ TOTAL (II) | 485 737.00 | | 485 737.00 | 485 737.00 |
CO Grand total (0 to V) | 2 765 964.00 | | 2 765 964.00 | 2 765 964.00 |
CU Other investments | 2 277 547.00 | | 2 277 547.00 | 2 277 547.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 440.00 | 5 440.00 | | 5 440.00 |
DB Share, merger, contribution premiums, etc. | 1 194 360.00 | 1 194 360.00 | | 1 194 360.00 |
DH Retained earnings | -18 448.00 | -32 170.00 | | -18 448.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 174 360.00 | 13 722.00 | | 174 360.00 |
DL TOTAL (I) | 1 355 713.00 | 1 181 352.00 | | 1 355 713.00 |
DU Loans and Debts from Credit Institutions (3) | 1 160 250.00 | 620 000.00 | | 1 160 250.00 |
DV Miscellaneous Loans and Financial Debts (4) | 247 453.00 | 187 057.00 | | 247 453.00 |
DX Trade payables and related accounts | 2 436.00 | 2 400.00 | | 2 436.00 |
DY Tax and social security liabilities | 112.00 | 3 177.00 | | 112.00 |
EC TOTAL (IV) | 1 410 251.00 | 812 634.00 | | 1 410 251.00 |
EE Grand total (I to V) | 2 765 964.00 | 1 993 987.00 | | 2 765 964.00 |
EG Accrued income and payables due within one year | 454 170.00 | 347 634.00 | | 454 170.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 242.00 | |
FX Taxes, duties, and similar payments | | | 634.00 | |
GF Total Operating Expenses (II) | | | 12 876.00 | |
GG - OPERATING RESULT (I - II) | | | -12 876.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 168 730.00 | |
GL Other interest and similar income | | | 3 388.00 | |
GP Total financial income (V) | | | 172 118.00 | |
GR Interest and similar expenses | | | 18 514.00 | |
GU Total financial expenses (VI) | | | 18 514.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 153 604.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 140 728.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -33 632.00 | -31 119.00 | | -33 632.00 |
HL TOTAL REVENUE (I + III + V + VII) | 172 118.00 | 1 191.00 | | 172 118.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -2 242.00 | -12 531.00 | | -2 242.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 174 360.00 | 13 722.00 | | 174 360.00 |
| |
| 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 | 1 799 790.00 | | | 1 799 790.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 280 227.00 | |
I4 DECREASES Grand Total | | | 2 280 227.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 799 790.00 | | | 1 799 790.00 |
| |
| 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 | 247 453.00 | 247 453.00 | | 247 453.00 |
8B Suppliers and Related Accounts | 2 436.00 | 2 436.00 | | 2 436.00 |
UT Other financial assets | 2 680.00 | | | 2 680.00 |
VH Loans with a maturity of more than one year at origin | 1 160 250.00 | 204 169.00 | 931 331.00 | 1 160 250.00 |
VJ Loans taken out during the year | 781 000.00 | | | 781 000.00 |
VK Loans repaid during the year | 240 750.00 | | | 240 750.00 |
VP Miscellaneous | 478 589.00 | | | 478 589.00 |
VQ Other Taxes, Duties, and Similar Debts | 112.00 | 112.00 | | 112.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 481 269.00 | 478 589.00 | 2 680.00 | 481 269.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 410 251.00 | 454 170.00 | 931 331.00 | 1 410 251.00 |
