| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 207 012.00 | | 207 012.00 | 207 012.00 |
BZ Other receivables | 69 251.00 | | 69 251.00 | 69 251.00 |
CF Cash and cash equivalents | 6 246.00 | | 6 246.00 | 6 246.00 |
CJ TOTAL (II) | 75 497.00 | | 75 497.00 | 75 497.00 |
CO Grand total (0 to V) | 282 510.00 | | 282 510.00 | 282 510.00 |
CR Shares due in more than one year | 1.00 | | | 1.00 |
CU Other investments | 207 012.00 | | 207 012.00 | 207 012.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 020.00 | | | 1 020.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DG Other reserves | 34 071.00 | | | 34 071.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 153.00 | | | 38 153.00 |
DL TOTAL (I) | 73 443.00 | | | 73 443.00 |
DU Loans and Debts from Credit Institutions (3) | 197 113.00 | | | 197 113.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 963.00 | | | 4 963.00 |
DX Trade payables and related accounts | 6 000.00 | | | 6 000.00 |
EA Other liabilities | 990.00 | | | 990.00 |
EC TOTAL (IV) | 209 066.00 | | | 209 066.00 |
EE Grand total (I to V) | 282 510.00 | | | 282 510.00 |
EG Accrued income and payables due within one year | 44 343.00 | | | 44 343.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 371.00 | |
FX Taxes, duties, and similar payments | | | 1 015.00 | |
GF Total Operating Expenses (II) | | | 4 386.00 | |
GG - OPERATING RESULT (I - II) | | | -4 386.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 45 354.00 | |
GL Other interest and similar income | | | 7.00 | |
GP Total financial income (V) | | | 45 361.00 | |
GR Interest and similar expenses | | | 2 823.00 | |
GU Total financial expenses (VI) | | | 2 823.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 42 538.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 153.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 45 361.00 | | | 45 361.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 209.00 | | | 7 209.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 153.00 | | | 38 153.00 |
| |
| 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 | 207 008.00 | | 4.00 | 207 008.00 |
I3 DECREASES Total Financial Fixed Assets | | | 207 012.00 | |
I4 DECREASES Grand Total | | | 207 012.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 207 008.00 | | 4.00 | 207 008.00 |
| |
| 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 | 6 000.00 | 6 000.00 | | 6 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 990.00 | 990.00 | | 990.00 |
VH Loans with a maturity of more than one year at origin | 197 113.00 | 32 390.00 | 133 751.00 | 197 113.00 |
VI Group and Associates | 4 963.00 | 4 963.00 | | 4 963.00 |
VJ Loans taken out during the year | 100 000.00 | | | 100 000.00 |
VK Loans repaid during the year | 35 844.00 | | | 35 844.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 69 251.00 | 69 251.00 | | 69 251.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 69 251.00 | 69 251.00 | | 69 251.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 209 066.00 | 44 343.00 | 133 751.00 | 209 066.00 |
