| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 156.00 | | 156.00 | 156.00 |
BJ TOTAL (I) | 262 121.00 | | 262 121.00 | 262 121.00 |
CF Cash and cash equivalents | 17 156.00 | | 17 156.00 | 17 156.00 |
CJ TOTAL (II) | 17 156.00 | | 17 156.00 | 17 156.00 |
CO Grand total (0 to V) | 279 277.00 | | 279 277.00 | 279 277.00 |
CU Other investments | 261 965.00 | | 261 965.00 | 261 965.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 59 423.00 | 32 463.00 | | 59 423.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 486.00 | 26 960.00 | | 27 486.00 |
DL TOTAL (I) | 141 909.00 | 114 423.00 | | 141 909.00 |
DU Loans and Debts from Credit Institutions (3) | 113 365.00 | 143 622.00 | | 113 365.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 002.00 | 23 317.00 | | 24 002.00 |
EC TOTAL (IV) | 137 368.00 | 166 939.00 | | 137 368.00 |
EE Grand total (I to V) | 279 277.00 | 281 362.00 | | 279 277.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 031.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 2 031.00 | |
GG - OPERATING RESULT (I - II) | | | -2 031.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 33 600.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 33 603.00 | |
GR Interest and similar expenses | | | 4 085.00 | |
GU Total financial expenses (VI) | | | 4 085.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 518.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 486.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 33 603.00 | 33 603.00 | | 33 603.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 116.00 | 6 643.00 | | 6 116.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 486.00 | 26 960.00 | | 27 486.00 |
| |
| 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 | 262 120.00 | | 2.00 | 262 120.00 |
I3 DECREASES Total Financial Fixed Assets | | | 262 121.00 | |
I4 DECREASES Grand Total | | | 262 121.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 262 120.00 | | 2.00 | 262 120.00 |
NC DECREASES Transfers to advances and down payments | 8.00 | | | 8.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VH Loans with a maturity of more than one year at origin | 113 365.00 | 30 849.00 | 82 516.00 | 113 365.00 |
VI Group and Associates | 24 002.00 | 24 002.00 | | 24 002.00 |
VK Loans repaid during the year | 30 257.00 | | | 30 257.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 137 368.00 | 54 851.00 | 82 516.00 | 137 368.00 |
