| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 141 014.00 | | 1 141 014.00 | 1 141 014.00 |
BZ Other receivables | 60 514.00 | | 60 514.00 | 60 514.00 |
CF Cash and cash equivalents | 48 688.00 | | 48 688.00 | 48 688.00 |
CJ TOTAL (II) | 109 202.00 | | 109 202.00 | 109 202.00 |
CO Grand total (0 to V) | 1 250 216.00 | | 1 250 216.00 | 1 250 216.00 |
CU Other investments | 1 141 014.00 | | 1 141 014.00 | 1 141 014.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 330 000.00 | 330 000.00 | | 330 000.00 |
DD Legal reserve (1) | 33 000.00 | | | 33 000.00 |
DG Other reserves | 48 831.00 | | | 48 831.00 |
DH Retained earnings | | -15 960.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 81 746.00 | 97 791.00 | | 81 746.00 |
DL TOTAL (I) | 493 577.00 | 411 831.00 | | 493 577.00 |
DU Loans and Debts from Credit Institutions (3) | 618 265.00 | 738 261.00 | | 618 265.00 |
DV Miscellaneous Loans and Financial Debts (4) | 138 374.00 | 105 000.00 | | 138 374.00 |
DY Tax and social security liabilities | | 31 444.00 | | |
EC TOTAL (IV) | 756 639.00 | 874 705.00 | | 756 639.00 |
EE Grand total (I to V) | 1 250 216.00 | 1 286 535.00 | | 1 250 216.00 |
EG Accrued income and payables due within one year | 261 324.00 | 258 618.00 | | 261 324.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 539.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 539.00 | |
GG - OPERATING RESULT (I - II) | | | -2 539.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 90 470.00 | |
GP Total financial income (V) | | | 90 470.00 | |
GR Interest and similar expenses | | | 9 404.00 | |
GU Total financial expenses (VI) | | | 9 404.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 81 066.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 78 527.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 219.00 | -13 474.00 | | -3 219.00 |
HL TOTAL REVENUE (I + III + V + VII) | 90 470.00 | 126 332.00 | | 90 470.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 724.00 | 28 541.00 | | 8 724.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 81 746.00 | 97 791.00 | | 81 746.00 |
| |
| 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 | 1 195 552.00 | | | 1 195 552.00 |
I3 DECREASES Total Financial Fixed Assets | | 54 538.00 | 1 141 014.00 | |
I4 DECREASES Grand Total | | 54 538.00 | 1 141 014.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 195 552.00 | | | 1 195 552.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 138 374.00 | 138 374.00 | | 138 374.00 |
VH Loans with a maturity of more than one year at origin | 618 265.00 | 122 950.00 | 495 315.00 | 618 265.00 |
VK Loans repaid during the year | 119 573.00 | | | 119 573.00 |
VP Miscellaneous | 60 514.00 | 60 514.00 | | 60 514.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 60 514.00 | 60 514.00 | | 60 514.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 756 639.00 | 261 324.00 | 495 315.00 | 756 639.00 |
