| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 660 600.00 | | 1 660 600.00 | 1 660 600.00 |
BZ Other receivables | 69 489.00 | | 69 489.00 | 69 489.00 |
CF Cash and cash equivalents | 8 884.00 | | 8 884.00 | 8 884.00 |
CJ TOTAL (II) | 78 373.00 | | 78 373.00 | 78 373.00 |
CO Grand total (0 to V) | 1 738 973.00 | | 1 738 973.00 | 1 738 973.00 |
CU Other investments | 1 660 600.00 | | 1 660 600.00 | 1 660 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 768 000.00 | | | 768 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 156 167.00 | | | 156 167.00 |
DL TOTAL (I) | 924 167.00 | | | 924 167.00 |
DU Loans and Debts from Credit Institutions (3) | 805 167.00 | | | 805 167.00 |
DX Trade payables and related accounts | 9 539.00 | | | 9 539.00 |
EA Other liabilities | 100.00 | | | 100.00 |
EC TOTAL (IV) | 814 806.00 | | | 814 806.00 |
EE Grand total (I to V) | 1 738 973.00 | | | 1 738 973.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 541.00 | |
GF Total Operating Expenses (II) | | | 5 541.00 | |
GG - OPERATING RESULT (I - II) | | | -5 541.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 170 180.00 | |
GP Total financial income (V) | | | 170 180.00 | |
GR Interest and similar expenses | | | 8 472.00 | |
GU Total financial expenses (VI) | | | 8 472.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 161 708.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 156 167.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 170 180.00 | | | 170 180.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 013.00 | | | 14 013.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 156 167.00 | | | 156 167.00 |
| |
| 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 | | | 1 660 600.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 660 600.00 | |
I4 DECREASES Grand Total | | | 1 660 600.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 660 600.00 | |
| |
| 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 | 9 539.00 | 9 539.00 | | 9 539.00 |
8K Other liabilities (including liabilities related to repo transactions) | 100.00 | 100.00 | | 100.00 |
VC Group and associates | 61 677.00 | | | 61 677.00 |
VH Loans with a maturity of more than one year at origin | 805 167.00 | 116 936.00 | 453 403.00 | 805 167.00 |
VJ Loans taken out during the year | 800 000.00 | | | 800 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 812.00 | | | 7 812.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 69 489.00 | 69 489.00 | | 69 489.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 814 806.00 | 126 575.00 | 453 403.00 | 814 806.00 |
