| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 494 875.00 | | 1 494 875.00 | 1 494 875.00 |
CF Cash and cash equivalents | 25 943.00 | | 25 943.00 | 25 943.00 |
CJ TOTAL (II) | 25 943.00 | | 25 943.00 | 25 943.00 |
CO Grand total (0 to V) | 1 520 818.00 | | 1 520 818.00 | 1 520 818.00 |
CU Other investments | 1 494 875.00 | | 1 494 875.00 | 1 494 875.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 215 520.00 | | | 215 520.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 178 069.00 | 216 520.00 | | 178 069.00 |
DL TOTAL (I) | 404 589.00 | 226 520.00 | | 404 589.00 |
DU Loans and Debts from Credit Institutions (3) | 604 195.00 | 701 400.00 | | 604 195.00 |
DX Trade payables and related accounts | 1 753.00 | 15 995.00 | | 1 753.00 |
DY Tax and social security liabilities | | 261.00 | | |
EA Other liabilities | 510 280.00 | 584 875.00 | | 510 280.00 |
EC TOTAL (IV) | 1 116 229.00 | 1 302 531.00 | | 1 116 229.00 |
EE Grand total (I to V) | 1 520 818.00 | 1 529 051.00 | | 1 520 818.00 |
EG Accrued income and payables due within one year | 609 463.00 | 184 157.00 | | 609 463.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 879.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 879.00 | |
GG - OPERATING RESULT (I - II) | | | -3 879.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 190 148.00 | |
GP Total financial income (V) | | | 190 148.00 | |
GR Interest and similar expenses | | | 8 459.00 | |
GU Total financial expenses (VI) | | | 8 459.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 181 688.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 177 808.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 261.00 | | | 261.00 |
HD Total exceptional income (VII) | 261.00 | | | 261.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 261.00 | | | 261.00 |
HL TOTAL REVENUE (I + III + V + VII) | 190 409.00 | 237 386.00 | | 190 409.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 339.00 | 20 866.00 | | 12 339.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 178 069.00 | 216 520.00 | | 178 069.00 |
| |
| 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 | 1 494 875.00 | | | 1 494 875.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 494 875.00 | |
I4 DECREASES Grand Total | | | 1 494 875.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 494 875.00 | | | 1 494 875.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 577.00 | 577.00 | | 577.00 |
8B Suppliers and Related Accounts | 1 753.00 | 1 753.00 | | 1 753.00 |
8K Other liabilities (including liabilities related to repo transactions) | 424 178.00 | 70 696.00 | 282 786.00 | 424 178.00 |
VH Loans with a maturity of more than one year at origin | 606 382.00 | 99 617.00 | 403 178.00 | 606 382.00 |
VI Group and Associates | 90 000.00 | 90 000.00 | | 90 000.00 |
VK Loans repaid during the year | 97 205.00 | | | 97 205.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 122 890.00 | 262 643.00 | 685 964.00 | 1 122 890.00 |
