| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 5.00 | | 5.00 | 5.00 |
BF Loans | | | | |
BJ TOTAL (I) | 82 998.00 | | 82 998.00 | 82 998.00 |
BZ Other receivables | 1 920 620.00 | | 1 920 620.00 | 1 920 620.00 |
CF Cash and cash equivalents | 30 997.00 | | 30 997.00 | 30 997.00 |
CH Prepaid expenses | 216.00 | | 216.00 | 216.00 |
CJ TOTAL (II) | 1 951 833.00 | | 1 951 833.00 | 1 951 833.00 |
CO Grand total (0 to V) | 2 034 831.00 | | 2 034 831.00 | 2 034 831.00 |
CU Other investments | 82 993.00 | | 82 993.00 | 82 993.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 33 600.00 | 33 600.00 | | 33 600.00 |
DD Legal reserve (1) | 3 360.00 | 3 360.00 | | 3 360.00 |
DG Other reserves | 1 164 781.00 | 513 875.00 | | 1 164 781.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 60 021.00 | 650 905.00 | | 60 021.00 |
DL TOTAL (I) | 1 261 762.00 | 1 201 741.00 | | 1 261 762.00 |
DQ Provisions for Expenses | 66 000.00 | 66 000.00 | | 66 000.00 |
DR TOTAL (IV) | 66 000.00 | 66 000.00 | | 66 000.00 |
DU Loans and Debts from Credit Institutions (3) | 675 538.00 | 728 407.00 | | 675 538.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 256.00 | 27 325.00 | | 26 256.00 |
DX Trade payables and related accounts | 1 276.00 | 2 397.00 | | 1 276.00 |
DY Tax and social security liabilities | | 21 286.00 | | |
DZ Fixed asset liabilities and related accounts | 4 000.00 | 4 000.00 | | 4 000.00 |
EC TOTAL (IV) | 707 069.00 | 783 414.00 | | 707 069.00 |
EE Grand total (I to V) | 2 034 831.00 | 2 051 155.00 | | 2 034 831.00 |
EG Accrued income and payables due within one year | 61 856.00 | 357 709.00 | | 61 856.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 3 067.00 | |
FX Taxes, duties, and similar payments | | | 164.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 3 236.00 | |
GG - OPERATING RESULT (I - II) | | | -3 236.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 102 838.00 | |
GP Total financial income (V) | | | 102 838.00 | |
GR Interest and similar expenses | | | 14 354.00 | |
GU Total financial expenses (VI) | | | 14 354.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 88 484.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 85 248.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 397.00 | | | 397.00 |
HB Exceptional income from capital transactions | 5 700.00 | 390 788.00 | | 5 700.00 |
HD Total exceptional income (VII) | 6 097.00 | 390 788.00 | | 6 097.00 |
HF Exceptional expenses on capital transactions | | 45 250.00 | | |
HH Total exceptional expenses (VIII) | | 45 250.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 097.00 | 345 538.00 | | 6 097.00 |
HK Income tax | 31 324.00 | 74 413.00 | | 31 324.00 |
HL TOTAL REVENUE (I + III + V + VII) | 108 935.00 | 908 098.00 | | 108 935.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 48 914.00 | 257 192.00 | | 48 914.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 60 021.00 | 650 905.00 | | 60 021.00 |
| |
| 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 | 92 998.00 | | | 92 998.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 10 000.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 10 000.00 | 82 998.00 | |
I4 DECREASES Grand Total | | 10 000.00 | 82 998.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 92 998.00 | | | 92 998.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 66 000.00 | | | 66 000.00 |
7C Grand total | 66 000.00 | | | 66 000.00 |
| |
| 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 | 1 276.00 | 1 276.00 | | 1 276.00 |
8J Fixed Asset Liabilities and Related Accounts | 4 000.00 | 4 000.00 | | 4 000.00 |
VC Group and associates | 1 820 364.00 | 1 820 364.00 | | 1 820 364.00 |
VH Loans with a maturity of more than one year at origin | 675 538.00 | 30 325.00 | 406 213.00 | 675 538.00 |
VI Group and Associates | 26 256.00 | 26 256.00 | | 26 256.00 |
VM Income taxes | 33 756.00 | 33 756.00 | | 33 756.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 66 500.00 | 66 500.00 | | 66 500.00 |
VS Prepaid expenses | 216.00 | 216.00 | | 216.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 920 836.00 | 1 920 836.00 | | 1 920 836.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 707 069.00 | 61 856.00 | 406 213.00 | 707 069.00 |
