| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 376 852.00 | | 1 376 852.00 | 1 376 852.00 |
BZ Other receivables | 42 910.00 | | 42 910.00 | 42 910.00 |
CF Cash and cash equivalents | 52 987.00 | | 52 987.00 | 52 987.00 |
CJ TOTAL (II) | 95 897.00 | | 95 897.00 | 95 897.00 |
CO Grand total (0 to V) | 1 472 749.00 | | 1 472 749.00 | 1 472 749.00 |
CU Other investments | 1 376 852.00 | | 1 376 852.00 | 1 376 852.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 094 000.00 | | | 1 094 000.00 |
DD Legal reserve (1) | 5 096.00 | | | 5 096.00 |
DG Other reserves | 51 838.00 | | | 51 838.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 94 151.00 | | | 94 151.00 |
DL TOTAL (I) | 1 245 087.00 | | | 1 245 087.00 |
DU Loans and Debts from Credit Institutions (3) | 213 857.00 | | | 213 857.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 389.00 | | | 12 389.00 |
DX Trade payables and related accounts | 1 416.00 | | | 1 416.00 |
EC TOTAL (IV) | 227 662.00 | | | 227 662.00 |
EE Grand total (I to V) | 1 472 749.00 | | | 1 472 749.00 |
EG Accrued income and payables due within one year | 53 954.00 | | | 53 954.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 424.00 | |
GF Total Operating Expenses (II) | | | 2 424.00 | |
GG - OPERATING RESULT (I - II) | | | -2 424.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 98 434.00 | |
GP Total financial income (V) | | | 98 434.00 | |
GR Interest and similar expenses | | | 1 858.00 | |
GU Total financial expenses (VI) | | | 1 858.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 96 575.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 94 151.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 98 434.00 | | | 98 434.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 282.00 | | | 4 282.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 94 151.00 | | | 94 151.00 |
| |
| 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 | 1 376 852.00 | | | 1 376 852.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 376 852.00 | |
I4 DECREASES Grand Total | | | 1 376 852.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 376 852.00 | | | 1 376 852.00 |
| |
| 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 | 1 416.00 | 1 416.00 | | 1 416.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 389.00 | 12 389.00 | | 12 389.00 |
VH Loans with a maturity of more than one year at origin | 213 857.00 | 40 150.00 | 163 324.00 | 213 857.00 |
VK Loans repaid during the year | 39 702.00 | | | 39 702.00 |
VP Miscellaneous | 42 910.00 | 42 910.00 | | 42 910.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 910.00 | 42 910.00 | | 42 910.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 227 662.00 | 53 955.00 | 163 324.00 | 227 662.00 |
