| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 011 600.00 | | 2 011 600.00 | 2 011 600.00 |
BZ Other receivables | 350 000.00 | | 350 000.00 | 350 000.00 |
CD Marketable securities | 50 105.00 | | 50 105.00 | 50 105.00 |
CF Cash and cash equivalents | 18 749.00 | | 18 749.00 | 18 749.00 |
CJ TOTAL (II) | 418 853.00 | | 418 853.00 | 418 853.00 |
CO Grand total (0 to V) | 2 430 453.00 | | 2 430 453.00 | 2 430 453.00 |
CU Other investments | 2 011 600.00 | | 2 011 600.00 | 2 011 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 170 000.00 | 170 000.00 | | 170 000.00 |
DD Legal reserve (1) | 17 000.00 | | | 17 000.00 |
DG Other reserves | 288 012.00 | | | 288 012.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 312 455.00 | 305 012.00 | | 312 455.00 |
DK Regulated provisions | 4 640.00 | 2 320.00 | | 4 640.00 |
DL TOTAL (I) | 792 107.00 | 477 332.00 | | 792 107.00 |
DU Loans and Debts from Credit Institutions (3) | 1 228 254.00 | 1 421 232.00 | | 1 228 254.00 |
DV Miscellaneous Loans and Financial Debts (4) | 405 692.00 | 502 692.00 | | 405 692.00 |
DX Trade payables and related accounts | 4 400.00 | 2 340.00 | | 4 400.00 |
EC TOTAL (IV) | 1 638 346.00 | 1 926 264.00 | | 1 638 346.00 |
EE Grand total (I to V) | 2 430 453.00 | 2 403 596.00 | | 2 430 453.00 |
EG Accrued income and payables due within one year | 322 118.00 | 316 580.00 | | 322 118.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 79.00 | 383.00 | | 79.00 |
EI Including equity loans | 405 692.00 | | | 405 692.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 042.00 | |
FX Taxes, duties, and similar payments | | | 164.00 | |
GF Total Operating Expenses (II) | | | 12 206.00 | |
GG - OPERATING RESULT (I - II) | | | -12 206.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 350 000.00 | |
GL Other interest and similar income | | | 146.00 | |
GP Total financial income (V) | | | 350 146.00 | |
GR Interest and similar expenses | | | 23 165.00 | |
GU Total financial expenses (VI) | | | 23 165.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 326 981.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 314 775.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 2 320.00 | 2 320.00 | | 2 320.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 320.00 | -2 320.00 | | -2 320.00 |
HL TOTAL REVENUE (I + III + V + VII) | 350 146.00 | 350 000.00 | | 350 146.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 691.00 | 44 988.00 | | 37 691.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 312 455.00 | 305 012.00 | | 312 455.00 |
| |
| 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 | 2 011 600.00 | | | 2 011 600.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 011 600.00 | |
I4 DECREASES Grand Total | | | 2 011 600.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 011 600.00 | | | 2 011 600.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 320.00 | 2 320.00 | | 2 320.00 |
7C Grand total | 2 320.00 | 2 320.00 | | 2 320.00 |
UJ - Exceptional | | 2 320.00 | | |
| |
| 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 | 4 400.00 | 4 400.00 | | 4 400.00 |
VC Group and associates | 350 000.00 | 350 000.00 | | 350 000.00 |
VG Loans with a maturity of up to one year at origin | 79.00 | 79.00 | | 79.00 |
VH Loans with a maturity of more than one year at origin | 1 228 175.00 | 211 947.00 | 806 276.00 | 1 228 175.00 |
VI Group and Associates | 405 692.00 | 105 692.00 | 300 000.00 | 405 692.00 |
VK Loans repaid during the year | 190 316.00 | | | 190 316.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 350 000.00 | 350 000.00 | | 350 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 638 346.00 | 322 118.00 | 1 106 276.00 | 1 638 346.00 |
