| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 331 593.00 | | 331 593.00 | 331 593.00 |
BZ Other receivables | 68 042.00 | | 68 042.00 | 68 042.00 |
CJ TOTAL (II) | 68 042.00 | | 68 042.00 | 68 042.00 |
CO Grand total (0 to V) | 399 635.00 | | 399 635.00 | 399 635.00 |
CS Evaluated investments - equity method | 331 593.00 | | 331 593.00 | 331 593.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 42 693.00 | 42 693.00 | | 42 693.00 |
DD Legal reserve (1) | 4 269.00 | 4 269.00 | | 4 269.00 |
DG Other reserves | 144 826.00 | 103 502.00 | | 144 826.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 023.00 | 41 324.00 | | 42 023.00 |
DL TOTAL (I) | 233 810.00 | 191 788.00 | | 233 810.00 |
DU Loans and Debts from Credit Institutions (3) | 160 286.00 | 205 414.00 | | 160 286.00 |
DX Trade payables and related accounts | 5 538.00 | 4 235.00 | | 5 538.00 |
EC TOTAL (IV) | 165 824.00 | 209 648.00 | | 165 824.00 |
EE Grand total (I to V) | 399 635.00 | 401 436.00 | | 399 635.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 154.00 | |
FR Total operating income (I) | | | 154.00 | |
FW Other purchases and external expenses | | | 2 797.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 797.00 | |
GG - OPERATING RESULT (I - II) | | | -2 643.00 | |
GP Total financial income (V) | | | 58 881.00 | |
GU Total financial expenses (VI) | | | 7 208.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 51 673.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 030.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 007.00 | 5 629.00 | | 7 007.00 |
HL TOTAL REVENUE (I + III + V + VII) | 59 035.00 | 57 332.00 | | 59 035.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 012.00 | 16 008.00 | | 17 012.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 023.00 | 41 324.00 | | 42 023.00 |
| |
| 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 | 331 593.00 | | | 331 593.00 |
I3 DECREASES Total Financial Fixed Assets | | | 331 593.00 | |
I4 DECREASES Grand Total | | | 331 593.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 331 593.00 | | | 331 593.00 |
| |
| 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 | 5 538.00 | 5 538.00 | | 5 538.00 |
VG Loans with a maturity of up to one year at origin | 6 877.00 | 6 877.00 | | 6 877.00 |
VH Loans with a maturity of more than one year at origin | 153 409.00 | 48 625.00 | 104 784.00 | 153 409.00 |
VK Loans repaid during the year | 46 959.00 | | | 46 959.00 |
VP Miscellaneous | 68 042.00 | 68 042.00 | | 68 042.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 68 042.00 | 68 042.00 | | 68 042.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 165 824.00 | 61 040.00 | 104 784.00 | 165 824.00 |
