| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 355 153.00 | | 5 355 153.00 | 5 355 153.00 |
BZ Other receivables | 365 613.00 | | 365 613.00 | 365 613.00 |
CF Cash and cash equivalents | 92 871.00 | | 92 871.00 | 92 871.00 |
CJ TOTAL (II) | 458 484.00 | | 458 484.00 | 458 484.00 |
CO Grand total (0 to V) | 5 813 636.00 | | 5 813 636.00 | 5 813 636.00 |
CU Other investments | 5 355 153.00 | | 5 355 153.00 | 5 355 153.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 285 000.00 | 1 285 000.00 | | 1 285 000.00 |
DD Legal reserve (1) | 94 163.00 | 81 156.00 | | 94 163.00 |
DG Other reserves | 1 789 093.00 | 1 541 956.00 | | 1 789 093.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 802 419.00 | 260 144.00 | | 802 419.00 |
DL TOTAL (I) | 3 970 674.00 | 3 168 256.00 | | 3 970 674.00 |
DU Loans and Debts from Credit Institutions (3) | 1 054 421.00 | 1 429 067.00 | | 1 054 421.00 |
DV Miscellaneous Loans and Financial Debts (4) | 366 116.00 | 460 993.00 | | 366 116.00 |
DX Trade payables and related accounts | 5 460.00 | 5 420.00 | | 5 460.00 |
DY Tax and social security liabilities | 41 966.00 | | | 41 966.00 |
DZ Fixed asset liabilities and related accounts | 375 000.00 | 375 000.00 | | 375 000.00 |
EC TOTAL (IV) | 1 842 962.00 | 2 270 480.00 | | 1 842 962.00 |
EE Grand total (I to V) | 5 813 636.00 | 5 438 736.00 | | 5 813 636.00 |
EG Accrued income and payables due within one year | 1 174 311.00 | 1 232 781.00 | | 1 174 311.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 731.00 | |
FX Taxes, duties, and similar payments | | | 164.00 | |
GF Total Operating Expenses (II) | | | 6 895.00 | |
GG - OPERATING RESULT (I - II) | | | -6 895.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 480 062.00 | |
GL Other interest and similar income | | | 600.00 | |
GM Reversals of provisions and transfers of expenses | | | 345 000.00 | |
GP Total financial income (V) | | | 825 662.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 27 574.00 | |
GU Total financial expenses (VI) | | | 27 574.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 798 088.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 791 193.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -11 226.00 | -14 113.00 | | -11 226.00 |
HL TOTAL REVENUE (I + III + V + VII) | 825 662.00 | 430 619.00 | | 825 662.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 243.00 | 170 475.00 | | 23 243.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 802 419.00 | 260 144.00 | | 802 419.00 |
| |
| 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 | 5 355 153.00 | | | 5 355 153.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 355 153.00 | |
I4 DECREASES Grand Total | | | 5 355 153.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 355 153.00 | | | 5 355 153.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 345 000.00 | | 345 000.00 | 345 000.00 |
7C Grand total | 345 000.00 | | 345 000.00 | 345 000.00 |
UG - Financial | | | 345 000.00 | |
| |
| 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 | 5 460.00 | 5 460.00 | | 5 460.00 |
8E Income Taxes | 41 966.00 | 41 966.00 | | 41 966.00 |
8J Fixed Asset Liabilities and Related Accounts | 375 000.00 | 375 000.00 | | 375 000.00 |
VC Group and associates | 365 613.00 | 365 613.00 | | 365 613.00 |
VG Loans with a maturity of up to one year at origin | 1 054 421.00 | 385 770.00 | 668 651.00 | 1 054 421.00 |
VI Group and Associates | 366 116.00 | 366 116.00 | | 366 116.00 |
VK Loans repaid during the year | 369 048.00 | | | 369 048.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 365 613.00 | 365 613.00 | | 365 613.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 842 962.00 | 1 174 311.00 | 668 651.00 | 1 842 962.00 |
