| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 823 825.00 | | 823 825.00 | 823 825.00 |
BZ Other receivables | 26 314.00 | | 26 314.00 | 26 314.00 |
CF Cash and cash equivalents | 14 946.00 | | 14 946.00 | 14 946.00 |
CH Prepaid expenses | 113.00 | | 113.00 | 113.00 |
CJ TOTAL (II) | 41 374.00 | | 41 374.00 | 41 374.00 |
CO Grand total (0 to V) | 865 199.00 | | 865 199.00 | 865 199.00 |
CU Other investments | 823 825.00 | | 823 825.00 | 823 825.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 530 000.00 | 530 000.00 | | 530 000.00 |
DD Legal reserve (1) | 1 830.00 | | | 1 830.00 |
DH Retained earnings | 34 195.00 | -581.00 | | 34 195.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 831.00 | 36 607.00 | | 32 831.00 |
DK Regulated provisions | 10 812.00 | 7 072.00 | | 10 812.00 |
DL TOTAL (I) | 609 670.00 | 573 098.00 | | 609 670.00 |
DU Loans and Debts from Credit Institutions (3) | 237 612.00 | 266 134.00 | | 237 612.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 2 847.00 | | |
DX Trade payables and related accounts | 1 015.00 | 1 165.00 | | 1 015.00 |
DY Tax and social security liabilities | 16 901.00 | | | 16 901.00 |
EC TOTAL (IV) | 255 528.00 | 270 146.00 | | 255 528.00 |
EE Grand total (I to V) | 865 199.00 | 843 244.00 | | 865 199.00 |
EG Accrued income and payables due within one year | 47 919.00 | 33 927.00 | | 47 919.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 439.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 439.00 | |
GG - OPERATING RESULT (I - II) | | | -1 439.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 33 250.00 | |
GL Other interest and similar income | | | 60.00 | |
GP Total financial income (V) | | | 33 310.00 | |
GR Interest and similar expenses | | | 2 214.00 | |
GU Total financial expenses (VI) | | | 2 214.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 31 096.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 656.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 740.00 | 3 740.00 | | 3 740.00 |
HH Total exceptional expenses (VIII) | 3 740.00 | 3 740.00 | | 3 740.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 740.00 | -3 740.00 | | -3 740.00 |
HK Income tax | -6 915.00 | -11 501.00 | | -6 915.00 |
HL TOTAL REVENUE (I + III + V + VII) | 33 310.00 | 33 250.00 | | 33 310.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 479.00 | -3 357.00 | | 479.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 831.00 | 36 607.00 | | 32 831.00 |
| |
| 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 | 1 015.00 | 1 015.00 | | 1 015.00 |
8E Income Taxes | 16 901.00 | 16 901.00 | | 16 901.00 |
VC Group and associates | 26 314.00 | 26 314.00 | | 26 314.00 |
VH Loans with a maturity of more than one year at origin | 237 613.00 | 30 004.00 | 117 037.00 | 237 613.00 |
VS Prepaid expenses | 113.00 | 113.00 | | 113.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 427.00 | 26 427.00 | | 26 427.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 255 529.00 | 47 920.00 | 117 037.00 | 255 529.00 |
