| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 433 310.00 | | 1 433 310.00 | 1 433 310.00 |
BZ Other receivables | 14 821.00 | | 14 821.00 | 14 821.00 |
CF Cash and cash equivalents | 39 338.00 | | 39 338.00 | 39 338.00 |
CJ TOTAL (II) | 54 159.00 | | 54 159.00 | 54 159.00 |
CO Grand total (0 to V) | 1 487 469.00 | | 1 487 469.00 | 1 487 469.00 |
CU Other investments | 1 433 310.00 | | 1 433 310.00 | 1 433 310.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 500.00 | 37 500.00 | | 37 500.00 |
DD Legal reserve (1) | 3 750.00 | 3 750.00 | | 3 750.00 |
DG Other reserves | 471 633.00 | 380 443.00 | | 471 633.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 159 187.00 | 151 191.00 | | 159 187.00 |
DL TOTAL (I) | 672 071.00 | 572 883.00 | | 672 071.00 |
DU Loans and Debts from Credit Institutions (3) | 808 544.00 | 961 093.00 | | 808 544.00 |
DX Trade payables and related accounts | 6 854.00 | 6 920.00 | | 6 854.00 |
EC TOTAL (IV) | 815 398.00 | 968 013.00 | | 815 398.00 |
EE Grand total (I to V) | 1 487 469.00 | 1 540 897.00 | | 1 487 469.00 |
EG Accrued income and payables due within one year | 168 683.00 | 167 276.00 | | 168 683.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 882.00 | |
GF Total Operating Expenses (II) | | | 3 882.00 | |
GG - OPERATING RESULT (I - II) | | | -3 882.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 180 000.00 | |
GL Other interest and similar income | | | 168.00 | |
GP Total financial income (V) | | | 180 168.00 | |
GU Total financial expenses (VI) | | | 17 099.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 163 069.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 159 187.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 180 168.00 | 173 753.00 | | 180 168.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 981.00 | 22 562.00 | | 20 981.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 159 187.00 | 151 191.00 | | 159 187.00 |
| |
| 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 | 1 433 310.00 | | | 1 433 310.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 433 310.00 | |
I4 DECREASES Grand Total | | | 1 433 310.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 433 310.00 | | | 1 433 310.00 |
| |
| 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 | 6 854.00 | 6 854.00 | | 6 854.00 |
VC Group and associates | 14 821.00 | | | 14 821.00 |
VH Loans with a maturity of more than one year at origin | 808 544.00 | 161 829.00 | 646 715.00 | 808 544.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 821.00 | 14 821.00 | | 14 821.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 815 398.00 | 168 683.00 | 646 715.00 | 815 398.00 |
