| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 82 212.00 | | 82 212.00 | 82 212.00 |
BZ Other receivables | 54.00 | | 54.00 | 54.00 |
CF Cash and cash equivalents | 6 350.00 | | 6 350.00 | 6 350.00 |
CJ TOTAL (II) | 6 404.00 | | 6 404.00 | 6 404.00 |
CO Grand total (0 to V) | 88 616.00 | | 88 616.00 | 88 616.00 |
CU Other investments | 82 212.00 | | 82 212.00 | 82 212.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DG Other reserves | 9 523.00 | | | 9 523.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 862.00 | 9 723.00 | | 11 862.00 |
DL TOTAL (I) | 23 586.00 | 11 723.00 | | 23 586.00 |
DU Loans and Debts from Credit Institutions (3) | 64 817.00 | 76 295.00 | | 64 817.00 |
DV Miscellaneous Loans and Financial Debts (4) | 77.00 | 41.00 | | 77.00 |
DY Tax and social security liabilities | 135.00 | 130.00 | | 135.00 |
EC TOTAL (IV) | 65 030.00 | 76 467.00 | | 65 030.00 |
EE Grand total (I to V) | 88 616.00 | 88 190.00 | | 88 616.00 |
EG Accrued income and payables due within one year | 11 783.00 | 11 649.00 | | 11 783.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 188.00 | |
FX Taxes, duties, and similar payments | | | 179.00 | |
FY Salaries and Wages | | | 98.00 | |
GF Total Operating Expenses (II) | | | 465.00 | |
GG - OPERATING RESULT (I - II) | | | -465.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 13 092.00 | |
GP Total financial income (V) | | | 13 092.00 | |
GR Interest and similar expenses | | | 764.00 | |
GU Total financial expenses (VI) | | | 764.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 12 327.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 862.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 13 092.00 | 11 786.00 | | 13 092.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 229.00 | 2 062.00 | | 1 229.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 862.00 | 9 723.00 | | 11 862.00 |
| |
| 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 | 82 212.00 | | | 82 212.00 |
I3 DECREASES Total Financial Fixed Assets | | | 82 212.00 | |
I4 DECREASES Grand Total | | | 82 212.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 82 212.00 | | | 82 212.00 |
| |
| 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 | 64 817.00 | 11 571.00 | 47 233.00 | 64 817.00 |
VI Group and Associates | 77.00 | 77.00 | | 77.00 |
VK Loans repaid during the year | 11 477.00 | | | 11 477.00 |
VQ Other Taxes, Duties, and Similar Debts | 135.00 | 135.00 | | 135.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 54.00 | 54.00 | | 54.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54.00 | 54.00 | | 54.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 65 030.00 | 11 783.00 | 47 233.00 | 65 030.00 |
