| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 19 543.00 | | 19 543.00 | 19 543.00 |
BJ TOTAL (I) | 1 170 564.00 | | 1 170 564.00 | 1 170 564.00 |
BZ Other receivables | 44 354.00 | | 44 354.00 | 44 354.00 |
CF Cash and cash equivalents | 86.00 | | 86.00 | 86.00 |
CH Prepaid expenses | 282.00 | | 282.00 | 282.00 |
CJ TOTAL (II) | 44 723.00 | | 44 723.00 | 44 723.00 |
CO Grand total (0 to V) | 1 215 286.00 | | 1 215 286.00 | 1 215 286.00 |
CU Other investments | 1 151 021.00 | | 1 151 021.00 | 1 151 021.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 403 846.00 | 403 846.00 | | 403 846.00 |
DH Retained earnings | -63 524.00 | -37 772.00 | | -63 524.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 079.00 | -25 751.00 | | 18 079.00 |
DL TOTAL (I) | 369 401.00 | 351 322.00 | | 369 401.00 |
DU Loans and Debts from Credit Institutions (3) | 301 985.00 | 372 129.00 | | 301 985.00 |
DV Miscellaneous Loans and Financial Debts (4) | 540 331.00 | 453 994.00 | | 540 331.00 |
DX Trade payables and related accounts | 3 408.00 | 2 520.00 | | 3 408.00 |
DY Tax and social security liabilities | 162.00 | 158.00 | | 162.00 |
EC TOTAL (IV) | 845 885.00 | 828 801.00 | | 845 885.00 |
EE Grand total (I to V) | 1 215 286.00 | 1 180 123.00 | | 1 215 286.00 |
EG Accrued income and payables due within one year | 554 794.00 | 380 852.00 | | 554 794.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 646.00 | |
FX Taxes, duties, and similar payments | | | 214.00 | |
GF Total Operating Expenses (II) | | | 4 860.00 | |
GG - OPERATING RESULT (I - II) | | | -4 860.00 | |
GK Income from other securities and fixed asset receivables | | | 595.00 | |
GP Total financial income (V) | | | 595.00 | |
GR Interest and similar expenses | | | 20 756.00 | |
GU Total financial expenses (VI) | | | 20 756.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -20 161.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 021.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -43 100.00 | -4 771.00 | | -43 100.00 |
HL TOTAL REVENUE (I + III + V + VII) | 595.00 | 577.00 | | 595.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -17 484.00 | 26 328.00 | | -17 484.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 079.00 | -25 751.00 | | 18 079.00 |
| |
| 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 | 1 169 969.00 | | 595.00 | 1 169 969.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 170 564.00 | |
I4 DECREASES Grand Total | | | 1 170 564.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 169 969.00 | | 595.00 | 1 169 969.00 |
| |
| 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 | 368 027.00 | 220 726.00 | 147 301.00 | 368 027.00 |
8B Suppliers and Related Accounts | 3 408.00 | 3 408.00 | | 3 408.00 |
UT Other financial assets | 19 543.00 | | | 19 543.00 |
VC Group and associates | 20 910.00 | | | 20 910.00 |
VG Loans with a maturity of up to one year at origin | 1 337.00 | 1 337.00 | | 1 337.00 |
VH Loans with a maturity of more than one year at origin | 300 648.00 | 156 858.00 | 143 790.00 | 300 648.00 |
VI Group and Associates | 172 304.00 | 172 304.00 | | 172 304.00 |
VK Loans repaid during the year | 69 783.00 | | | 69 783.00 |
VM Income taxes | 23 444.00 | | | 23 444.00 |
VQ Other Taxes, Duties, and Similar Debts | 162.00 | 162.00 | | 162.00 |
VS Prepaid expenses | 282.00 | | | 282.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 64 179.00 | 44 636.00 | 19 543.00 | 64 179.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 845 885.00 | 554 794.00 | 291 091.00 | 845 885.00 |
