| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 5 450.00 | 423.00 | 5 026.00 | 5 450.00 |
BJ TOTAL (I) | 963 450.00 | 423.00 | 963 026.00 | 963 450.00 |
BZ Other receivables | 24 958.00 | | 24 958.00 | 24 958.00 |
CF Cash and cash equivalents | 835.00 | | 835.00 | 835.00 |
CJ TOTAL (II) | 25 793.00 | | 25 793.00 | 25 793.00 |
CO Grand total (0 to V) | 989 243.00 | 423.00 | 988 819.00 | 989 243.00 |
CU Other investments | 958 000.00 | | 958 000.00 | 958 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 385 200.00 | | | 385 200.00 |
DD Legal reserve (1) | 10 107.00 | | | 10 107.00 |
DG Other reserves | 188 409.00 | | | 188 409.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 56 103.00 | | | 56 103.00 |
DL TOTAL (I) | 639 820.00 | | | 639 820.00 |
DU Loans and Debts from Credit Institutions (3) | 344 659.00 | | | 344 659.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 900.00 | | | 2 900.00 |
DX Trade payables and related accounts | 1 440.00 | | | 1 440.00 |
EC TOTAL (IV) | 348 999.00 | | | 348 999.00 |
EE Grand total (I to V) | 988 819.00 | | | 988 819.00 |
EG Accrued income and payables due within one year | 60 054.00 | | | 60 054.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 629.00 | |
GF Total Operating Expenses (II) | | | 1 629.00 | |
GG - OPERATING RESULT (I - II) | | | -1 629.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 63 000.00 | |
GP Total financial income (V) | | | 63 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 423.00 | |
GR Interest and similar expenses | | | 4 842.00 | |
GU Total financial expenses (VI) | | | 5 266.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 57 733.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 56 103.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 63 000.00 | | | 63 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 896.00 | | | 6 896.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 56 103.00 | | | 56 103.00 |
| |
| 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 | 963 450.00 | | | 963 450.00 |
I3 DECREASES Total Financial Fixed Assets | | | 963 450.00 | |
I4 DECREASES Grand Total | | | 963 450.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 963 450.00 | | | 963 450.00 |
| |
| 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 | 1 440.00 | 1 440.00 | | 1 440.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 900.00 | 2 900.00 | | 2 900.00 |
UT Other financial assets | 5 450.00 | | 5 450.00 | 5 450.00 |
VH Loans with a maturity of more than one year at origin | 344 660.00 | 55 715.00 | 229 644.00 | 344 660.00 |
VK Loans repaid during the year | 54 853.00 | | | 54 853.00 |
VP Miscellaneous | 24 958.00 | 24 958.00 | | 24 958.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 408.00 | 24 958.00 | 5 450.00 | 30 408.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 349 000.00 | 60 055.00 | 229 644.00 | 349 000.00 |
