| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 10 538.00 | 8 540.00 | 1 998.00 | 10 538.00 |
BJ TOTAL (I) | 414 538.00 | 8 540.00 | 405 998.00 | 414 538.00 |
BZ Other receivables | 897 785.00 | | 897 785.00 | 897 785.00 |
CF Cash and cash equivalents | 292 077.00 | | 292 077.00 | 292 077.00 |
CJ TOTAL (II) | 1 189 863.00 | | 1 189 863.00 | 1 189 863.00 |
CO Grand total (0 to V) | 1 604 401.00 | 8 540.00 | 1 595 861.00 | 1 604 401.00 |
CU Other investments | 404 000.00 | | 404 000.00 | 404 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 365 150.00 | | | 1 365 150.00 |
DH Retained earnings | -65 578.00 | | | -65 578.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 59 120.00 | | | 59 120.00 |
DL TOTAL (I) | 1 358 692.00 | | | 1 358 692.00 |
DU Loans and Debts from Credit Institutions (3) | 206 629.00 | | | 206 629.00 |
DY Tax and social security liabilities | 21 339.00 | | | 21 339.00 |
EA Other liabilities | 9 200.00 | | | 9 200.00 |
EC TOTAL (IV) | 237 168.00 | | | 237 168.00 |
EE Grand total (I to V) | 1 595 861.00 | | | 1 595 861.00 |
EG Accrued income and payables due within one year | 85 226.00 | | | 85 226.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 314.00 | |
FR Total operating income (I) | | | 1 314.00 | |
FW Other purchases and external expenses | | | 17 511.00 | |
FX Taxes, duties, and similar payments | | | 1 167.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 691.00 | |
GF Total Operating Expenses (II) | | | 26 369.00 | |
GG - OPERATING RESULT (I - II) | | | -25 055.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 87 341.00 | |
GL Other interest and similar income | | | 1 438.00 | |
GP Total financial income (V) | | | 88 780.00 | |
GR Interest and similar expenses | | | 3 530.00 | |
GU Total financial expenses (VI) | | | 3 530.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 85 249.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 60 194.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 314.00 | | | 1 314.00 |
HB Exceptional income from capital transactions | 36 000.00 | | | 36 000.00 |
HD Total exceptional income (VII) | 36 000.00 | | | 36 000.00 |
HE Exceptional expenses on management operations | 542.00 | | | 542.00 |
HF Exceptional expenses on capital transactions | 36 531.00 | | | 36 531.00 |
HH Total exceptional expenses (VIII) | 37 073.00 | | | 37 073.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 073.00 | | | -1 073.00 |
HL TOTAL REVENUE (I + III + V + VII) | 126 094.00 | | | 126 094.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 66 973.00 | | | 66 973.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 59 120.00 | | | 59 120.00 |
| |
| 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 | 456 879.00 | | 1 120.00 | 456 879.00 |
I3 DECREASES Total Financial Fixed Assets | | | 404 000.00 | |
I4 DECREASES Grand Total | | 43 461.00 | 414 538.00 | |
IY DECREASES Total Tangible Fixed Assets | | 43 461.00 | 10 538.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 52 879.00 | | 1 120.00 | 52 879.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 404 000.00 | | | 404 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 779.00 | 7 691.00 | 6 929.00 | 7 779.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 779.00 | 7 691.00 | 6 929.00 | 7 779.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 19 695.00 | 19 695.00 | | 19 695.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 200.00 | 9 200.00 | | 9 200.00 |
VB VAT | 4 444.00 | | | 4 444.00 |
VH Loans with a maturity of more than one year at origin | 206 629.00 | 54 687.00 | 151 942.00 | 206 629.00 |
VK Loans repaid during the year | 53 914.00 | | | 53 914.00 |
VQ Other Taxes, Duties, and Similar Debts | 816.00 | 816.00 | | 816.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 893 341.00 | | | 893 341.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 897 785.00 | 897 785.00 | | 897 785.00 |
VW VAT | 828.00 | 828.00 | | 828.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 237 168.00 | 85 226.00 | 151 942.00 | 237 168.00 |
