| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 174 525.00 | | 174 525.00 | 174 525.00 |
BZ Other receivables | 30 700.00 | | 30 700.00 | 30 700.00 |
CF Cash and cash equivalents | 1 468.00 | | 1 468.00 | 1 468.00 |
CJ TOTAL (II) | 32 168.00 | | 32 168.00 | 32 168.00 |
CO Grand total (0 to V) | 206 693.00 | | 206 693.00 | 206 693.00 |
CR Shares due in more than one year | 15 700.00 | | | 15 700.00 |
CU Other investments | 174 525.00 | | 174 525.00 | 174 525.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 88 000.00 | 62 000.00 | | 88 000.00 |
DH Retained earnings | 923.00 | 697.00 | | 923.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 866.00 | 26 226.00 | | 27 866.00 |
DL TOTAL (I) | 127 789.00 | 99 923.00 | | 127 789.00 |
DU Loans and Debts from Credit Institutions (3) | 66 234.00 | 93 298.00 | | 66 234.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 669.00 | 12 669.00 | | 12 669.00 |
EC TOTAL (IV) | 78 904.00 | 105 967.00 | | 78 904.00 |
EE Grand total (I to V) | 206 693.00 | 205 890.00 | | 206 693.00 |
EG Accrued income and payables due within one year | 38 382.00 | 27 063.00 | | 38 382.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 617.00 | |
FX Taxes, duties, and similar payments | | | 153.00 | |
GF Total Operating Expenses (II) | | | 2 770.00 | |
GG - OPERATING RESULT (I - II) | | | -2 770.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 33 000.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 33 000.00 | |
GR Interest and similar expenses | | | 2 364.00 | |
GU Total financial expenses (VI) | | | 2 364.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 30 636.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 866.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 33 000.00 | 32 226.00 | | 33 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 134.00 | 5 999.00 | | 5 134.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 866.00 | 26 226.00 | | 27 866.00 |
| |
| 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 | 174 525.00 | | | 174 525.00 |
I3 DECREASES Total Financial Fixed Assets | | | 174 525.00 | |
I4 DECREASES Grand Total | | | 174 525.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 174 525.00 | | | 174 525.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 12 669.00 | 12 669.00 | | 12 669.00 |
VH Loans with a maturity of more than one year at origin | 66 234.00 | 25 713.00 | 40 522.00 | 66 234.00 |
VK Loans repaid during the year | 27 063.00 | | | 27 063.00 |
VP Miscellaneous | 30 700.00 | 30 700.00 | | 30 700.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 700.00 | 30 700.00 | | 30 700.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 78 904.00 | 38 382.00 | 40 522.00 | 78 904.00 |
