| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 5 450.00 | | 5 450.00 | 5 450.00 |
BJ TOTAL (I) | 963 450.00 | | 963 450.00 | 963 450.00 |
BZ Other receivables | 23 588.00 | | 23 588.00 | 23 588.00 |
CF Cash and cash equivalents | 553.00 | | 553.00 | 553.00 |
CJ TOTAL (II) | 24 141.00 | | 24 141.00 | 24 141.00 |
CO Grand total (0 to V) | 987 591.00 | | 987 591.00 | 987 591.00 |
CU Other investments | 958 000.00 | | 958 000.00 | 958 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 385 200.00 | | | 385 200.00 |
DD Legal reserve (1) | 7 356.00 | | | 7 356.00 |
DG Other reserves | 139 748.00 | | | 139 748.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 51 411.00 | | | 51 411.00 |
DL TOTAL (I) | 583 716.00 | | | 583 716.00 |
DU Loans and Debts from Credit Institutions (3) | 399 535.00 | | | 399 535.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 900.00 | | | 2 900.00 |
DX Trade payables and related accounts | 1 440.00 | | | 1 440.00 |
EC TOTAL (IV) | 403 875.00 | | | 403 875.00 |
EE Grand total (I to V) | 987 591.00 | | | 987 591.00 |
EG Accrued income and payables due within one year | 59 360.00 | | | 59 360.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 537.00 | |
GF Total Operating Expenses (II) | | | 1 537.00 | |
GG - OPERATING RESULT (I - II) | | | -1 537.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 58 500.00 | |
GP Total financial income (V) | | | 58 500.00 | |
GR Interest and similar expenses | | | 5 551.00 | |
GU Total financial expenses (VI) | | | 5 551.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 52 948.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 51 411.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 58 500.00 | | | 58 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 088.00 | | | 7 088.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 51 411.00 | | | 51 411.00 |
| |
| 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 | 963 450.00 | | | 963 450.00 |
I3 DECREASES Total Financial Fixed Assets | | | 963 450.00 | |
I4 DECREASES Grand Total | | | 963 450.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 963 450.00 | | | 963 450.00 |
| |
| 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 | 1 440.00 | 1 440.00 | | 1 440.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 900.00 | 2 900.00 | | 2 900.00 |
UT Other financial assets | 5 450.00 | 5 450.00 | | 5 450.00 |
VH Loans with a maturity of more than one year at origin | 399 536.00 | 55 020.00 | 226 680.00 | 399 536.00 |
VK Loans repaid during the year | 54 145.00 | | | 54 145.00 |
VP Miscellaneous | 5 450.00 | | | 5 450.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 038.00 | 23 588.00 | 5 450.00 | 29 038.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 403 876.00 | 59 360.00 | 226 680.00 | 403 876.00 |
