| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 7 103 500.00 | | 7 103 500.00 | 7 103 500.00 |
BZ Other receivables | 293 776.00 | | 293 776.00 | 293 776.00 |
CF Cash and cash equivalents | 434 989.00 | | 434 989.00 | 434 989.00 |
CJ TOTAL (II) | 728 764.00 | | 728 764.00 | 728 764.00 |
CO Grand total (0 to V) | 7 832 264.00 | | 7 832 264.00 | 7 832 264.00 |
CU Other investments | 7 103 500.00 | | 7 103 500.00 | 7 103 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 286 107.00 | 2 286 107.00 | | 2 286 107.00 |
DD Legal reserve (1) | 228 611.00 | 228 611.00 | | 228 611.00 |
DE Statutory or contractual reserves | 1 507 761.00 | 1 229 206.00 | | 1 507 761.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 339 055.00 | 278 555.00 | | 339 055.00 |
DL TOTAL (I) | 4 361 534.00 | 4 022 479.00 | | 4 361 534.00 |
DU Loans and Debts from Credit Institutions (3) | 3 035 188.00 | 3 537 601.00 | | 3 035 188.00 |
DV Miscellaneous Loans and Financial Debts (4) | 431 894.00 | 429 420.00 | | 431 894.00 |
DX Trade payables and related accounts | 3 648.00 | 3 200.00 | | 3 648.00 |
EC TOTAL (IV) | 3 470 730.00 | 3 970 221.00 | | 3 470 730.00 |
EE Grand total (I to V) | 7 832 264.00 | 7 992 700.00 | | 7 832 264.00 |
EG Accrued income and payables due within one year | 945 352.00 | 941 969.00 | | 945 352.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 292.00 | |
FR Total operating income (I) | | | 3 292.00 | |
FW Other purchases and external expenses | | | 106 147.00 | |
FX Taxes, duties, and similar payments | | | 208.00 | |
GF Total Operating Expenses (II) | | | 106 355.00 | |
GG - OPERATING RESULT (I - II) | | | -103 063.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 465 242.00 | |
GL Other interest and similar income | | | 967.00 | |
GP Total financial income (V) | | | 466 209.00 | |
GR Interest and similar expenses | | | 77 994.00 | |
GU Total financial expenses (VI) | | | 77 994.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 388 216.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 285 152.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 292.00 | | | 3 292.00 |
HF Exceptional expenses on capital transactions | | 2 914.00 | | |
HH Total exceptional expenses (VIII) | | 2 914.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -2 914.00 | | |
HK Income tax | -53 903.00 | -32 095.00 | | -53 903.00 |
HL TOTAL REVENUE (I + III + V + VII) | 469 501.00 | 353 207.00 | | 469 501.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 130 446.00 | 74 652.00 | | 130 446.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 339 055.00 | 278 555.00 | | 339 055.00 |
| |
| 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 | 7 103 500.00 | | | 7 103 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 103 500.00 | |
I4 DECREASES Grand Total | | | 7 103 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 103 500.00 | | | 7 103 500.00 |
| |
| 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 | 3 648.00 | 3 648.00 | | 3 648.00 |
VC Group and associates | 169 006.00 | 169 006.00 | | 169 006.00 |
VH Loans with a maturity of more than one year at origin | 3 035 188.00 | 509 810.00 | 1 966 237.00 | 3 035 188.00 |
VI Group and Associates | 431 894.00 | 431 894.00 | | 431 894.00 |
VK Loans repaid during the year | 499 678.00 | | | 499 678.00 |
VM Income taxes | 123 802.00 | 123 802.00 | | 123 802.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 967.00 | 967.00 | | 967.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 293 776.00 | 293 776.00 | | 293 776.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 470 730.00 | 945 352.00 | 1 966 237.00 | 3 470 730.00 |
