| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 000.00 | 4 000.00 | | 4 000.00 |
BD Other fixed assets | 32.00 | | 32.00 | 32.00 |
BH Other financial assets | 600.00 | | 600.00 | 600.00 |
BJ TOTAL (I) | 689 368.00 | 4 000.00 | 685 368.00 | 689 368.00 |
BZ Other receivables | 29 905.00 | | 29 905.00 | 29 905.00 |
CD Marketable securities | 74 996.00 | | 74 996.00 | 74 996.00 |
CF Cash and cash equivalents | 7 088.00 | | 7 088.00 | 7 088.00 |
CJ TOTAL (II) | 111 990.00 | | 111 990.00 | 111 990.00 |
CO Grand total (0 to V) | 801 358.00 | 4 000.00 | 797 358.00 | 801 358.00 |
CU Other investments | 684 736.00 | | 684 736.00 | 684 736.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 126 648.00 | 79 256.00 | | 126 648.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 254.00 | 47 392.00 | | 49 254.00 |
DL TOTAL (I) | 208 903.00 | 159 648.00 | | 208 903.00 |
DU Loans and Debts from Credit Institutions (3) | 229 291.00 | 287 033.00 | | 229 291.00 |
DV Miscellaneous Loans and Financial Debts (4) | 352 609.00 | 353 009.00 | | 352 609.00 |
DY Tax and social security liabilities | 2 776.00 | 8 256.00 | | 2 776.00 |
EA Other liabilities | 3 777.00 | 3 777.00 | | 3 777.00 |
EC TOTAL (IV) | 588 454.00 | 652 076.00 | | 588 454.00 |
EE Grand total (I to V) | 797 358.00 | 811 725.00 | | 797 358.00 |
EG Accrued income and payables due within one year | 418 306.00 | 422 784.00 | | 418 306.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 104.00 | |
FX Taxes, duties, and similar payments | | | 1 092.00 | |
FY Salaries and Wages | | | 6 735.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 32.00 | |
GF Total Operating Expenses (II) | | | 9 964.00 | |
GG - OPERATING RESULT (I - II) | | | -9 964.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 000.00 | |
GL Other interest and similar income | | | 934.00 | |
GP Total financial income (V) | | | 60 934.00 | |
GR Interest and similar expenses | | | 6 788.00 | |
GU Total financial expenses (VI) | | | 6 788.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 54 146.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 181.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -5 073.00 | -4 803.00 | | -5 073.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 934.00 | 61 926.00 | | 60 934.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 680.00 | 14 534.00 | | 11 680.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 254.00 | 47 392.00 | | 49 254.00 |
| |
| 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 | 689 368.00 | | | 689 368.00 |
I3 DECREASES Total Financial Fixed Assets | | | 685 368.00 | |
I4 DECREASES Grand Total | | | 689 368.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 000.00 | | | 4 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 685 368.00 | | | 685 368.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 968.00 | 32.00 | | 3 968.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 968.00 | 32.00 | | 3 968.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 2 230.00 | 2 230.00 | | 2 230.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 777.00 | 3 777.00 | | 3 777.00 |
UT Other financial assets | 600.00 | | | 600.00 |
VB VAT | 1 252.00 | | | 1 252.00 |
VC Group and associates | 23 976.00 | | | 23 976.00 |
VH Loans with a maturity of more than one year at origin | 229 292.00 | 59 143.00 | 170 149.00 | 229 292.00 |
VI Group and Associates | 352 610.00 | 352 610.00 | | 352 610.00 |
VK Loans repaid during the year | 57 742.00 | | | 57 742.00 |
VQ Other Taxes, Duties, and Similar Debts | 546.00 | 546.00 | | 546.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 677.00 | | | 4 677.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 505.00 | 29 905.00 | 600.00 | 30 505.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 588 455.00 | 418 306.00 | 170 149.00 | 588 455.00 |
