| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 647 823.00 | | 3 647 823.00 | 3 647 823.00 |
BZ Other receivables | 804 475.00 | | 804 475.00 | 804 475.00 |
CJ TOTAL (II) | 804 475.00 | | 804 475.00 | 804 475.00 |
CO Grand total (0 to V) | 4 452 298.00 | | 4 452 298.00 | 4 452 298.00 |
CU Other investments | 3 647 823.00 | | 3 647 823.00 | 3 647 823.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 899 600.00 | | | 899 600.00 |
DD Legal reserve (1) | 89 960.00 | | | 89 960.00 |
DG Other reserves | 896 270.00 | | | 896 270.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 460 684.00 | | | 460 684.00 |
DK Regulated provisions | 48 460.00 | | | 48 460.00 |
DL TOTAL (I) | 2 394 973.00 | | | 2 394 973.00 |
DU Loans and Debts from Credit Institutions (3) | 1 002 858.00 | | | 1 002 858.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 052 924.00 | | | 1 052 924.00 |
DX Trade payables and related accounts | 1 542.00 | | | 1 542.00 |
EC TOTAL (IV) | 2 057 325.00 | | | 2 057 325.00 |
EE Grand total (I to V) | 4 452 298.00 | | | 4 452 298.00 |
EG Accrued income and payables due within one year | 633 174.00 | | | 633 174.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 40 466.00 | | | 40 466.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FN Capitalized production | | | 1.00 | |
FW Other purchases and external expenses | | | 6 177.00 | |
GF Total Operating Expenses (II) | | | 6 177.00 | |
GG - OPERATING RESULT (I - II) | | | -6 177.00 | |
GP Total financial income (V) | | | 483 883.00 | |
GU Total financial expenses (VI) | | | 22 571.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 461 312.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 455 135.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 46.00 | | | 46.00 |
HE Exceptional expenses on management operations | 46.00 | | | 46.00 |
HH Total exceptional expenses (VIII) | 46.00 | | | 46.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -46.00 | | | -46.00 |
HK Income tax | -5 595.00 | | | -5 595.00 |
HL TOTAL REVENUE (I + III + V + VII) | 483 883.00 | | | 483 883.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 200.00 | | | 23 200.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 460 684.00 | | | 460 684.00 |
| |
| 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 | 1 052 924.00 | 367 929.00 | | 1 052 924.00 |
8B Suppliers and Related Accounts | 1 542.00 | 1 542.00 | | 1 542.00 |
VG Loans with a maturity of up to one year at origin | 1 002 858.00 | 263 702.00 | 739 156.00 | 1 002 858.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 804 475.00 | 804 475.00 | | 804 475.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 057 325.00 | 633 174.00 | 739 156.00 | 2 057 325.00 |
