| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 010 000.00 | | 4 010 000.00 | 4 010 000.00 |
BZ Other receivables | 244 955.00 | | 244 955.00 | 244 955.00 |
CF Cash and cash equivalents | 403 208.00 | | 403 208.00 | 403 208.00 |
CH Prepaid expenses | 471.00 | | 471.00 | 471.00 |
CJ TOTAL (II) | 648 634.00 | | 648 634.00 | 648 634.00 |
CO Grand total (0 to V) | 4 658 634.00 | | 4 658 634.00 | 4 658 634.00 |
CU Other investments | 4 010 000.00 | | 4 010 000.00 | 4 010 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 350 000.00 | 350 000.00 | | 350 000.00 |
DD Legal reserve (1) | 35 000.00 | 35 000.00 | | 35 000.00 |
DG Other reserves | 1 485 463.00 | 1 065 728.00 | | 1 485 463.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 382 061.00 | 419 735.00 | | 382 061.00 |
DL TOTAL (I) | 2 252 524.00 | 1 870 463.00 | | 2 252 524.00 |
DU Loans and Debts from Credit Institutions (3) | 1 750 570.00 | 1 514 094.00 | | 1 750 570.00 |
DV Miscellaneous Loans and Financial Debts (4) | 650 668.00 | 117 868.00 | | 650 668.00 |
DX Trade payables and related accounts | 3 932.00 | 3 550.00 | | 3 932.00 |
DY Tax and social security liabilities | 940.00 | 279.00 | | 940.00 |
EA Other liabilities | | 1 085 774.00 | | |
EC TOTAL (IV) | 2 406 110.00 | 2 721 566.00 | | 2 406 110.00 |
EE Grand total (I to V) | 4 658 634.00 | 4 592 028.00 | | 4 658 634.00 |
EG Accrued income and payables due within one year | 656 111.00 | 525 501.00 | | 656 111.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 299.00 | |
FR Total operating income (I) | | | 299.00 | |
FW Other purchases and external expenses | | | 8 873.00 | |
FX Taxes, duties, and similar payments | | | 1 747.00 | |
FY Salaries and Wages | | | 4 625.00 | |
FZ Social Security Contributions | | | 2 271.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 17 516.00 | |
GG - OPERATING RESULT (I - II) | | | -17 217.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 451 298.00 | |
GL Other interest and similar income | | | 21 851.00 | |
GP Total financial income (V) | | | 473 149.00 | |
GR Interest and similar expenses | | | 71 567.00 | |
GU Total financial expenses (VI) | | | 71 567.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 401 581.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 384 364.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 73.00 | | |
HH Total exceptional expenses (VIII) | | 73.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -73.00 | | |
HK Income tax | 2 303.00 | -66 940.00 | | 2 303.00 |
HL TOTAL REVENUE (I + III + V + VII) | 473 448.00 | 450 004.00 | | 473 448.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 91 387.00 | 30 269.00 | | 91 387.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 382 061.00 | 419 735.00 | | 382 061.00 |
| |
| 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 | 4 010 000.00 | | | 4 010 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 010 000.00 | |
I4 DECREASES Grand Total | | | 4 010 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 010 000.00 | | | 4 010 000.00 |
| |
| 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 | 3 932.00 | 3 932.00 | | 3 932.00 |
8D Social Security and Other Social Organizations | 33.00 | 33.00 | | 33.00 |
VG Loans with a maturity of up to one year at origin | 571.00 | 571.00 | | 571.00 |
VH Loans with a maturity of more than one year at origin | 1 749 999.00 | | 989 176.00 | 1 749 999.00 |
VI Group and Associates | 650 668.00 | 650 668.00 | | 650 668.00 |
VJ Loans taken out during the year | 1 749 999.00 | | | 1 749 999.00 |
VK Loans repaid during the year | 1 500 755.00 | | | 1 500 755.00 |
VM Income taxes | 244 952.00 | 244 952.00 | | 244 952.00 |
VQ Other Taxes, Duties, and Similar Debts | 907.00 | 907.00 | | 907.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3.00 | 3.00 | | 3.00 |
VS Prepaid expenses | 471.00 | 471.00 | | 471.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 245 426.00 | 245 426.00 | | 245 426.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 406 110.00 | 656 111.00 | 989 176.00 | 2 406 110.00 |
