| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 047 768.00 | | 2 047 768.00 | 2 047 768.00 |
BZ Other receivables | 356 445.00 | | 356 445.00 | 356 445.00 |
CF Cash and cash equivalents | 34 695.00 | | 34 695.00 | 34 695.00 |
CJ TOTAL (II) | 391 140.00 | | 391 140.00 | 391 140.00 |
CO Grand total (0 to V) | 2 438 908.00 | | 2 438 908.00 | 2 438 908.00 |
CU Other investments | 2 047 768.00 | | 2 047 768.00 | 2 047 768.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | 7 700.00 | | 7 700.00 |
DD Legal reserve (1) | 770.00 | 770.00 | | 770.00 |
DG Other reserves | 1 515 342.00 | 1 426 783.00 | | 1 515 342.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 90 471.00 | 88 559.00 | | 90 471.00 |
DL TOTAL (I) | 1 614 283.00 | 1 523 812.00 | | 1 614 283.00 |
DU Loans and Debts from Credit Institutions (3) | 679 433.00 | 756 025.00 | | 679 433.00 |
DV Miscellaneous Loans and Financial Debts (4) | 125 832.00 | 124 528.00 | | 125 832.00 |
DX Trade payables and related accounts | 19 192.00 | 1 195.00 | | 19 192.00 |
DY Tax and social security liabilities | 169.00 | | | 169.00 |
EC TOTAL (IV) | 824 625.00 | 881 748.00 | | 824 625.00 |
EE Grand total (I to V) | 2 438 908.00 | 2 405 560.00 | | 2 438 908.00 |
EG Accrued income and payables due within one year | 238 587.00 | 217 812.00 | | 238 587.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 170.00 | | 170.00 | 170.00 |
FJ Net sales | 170.00 | | 170.00 | 170.00 |
FR Total operating income (I) | | | 170.00 | |
FS Purchases of goods (including customs duties) | | | 170.00 | |
FW Other purchases and external expenses | | | 30 429.00 | |
FX Taxes, duties, and similar payments | | | 839.00 | |
FZ Social Security Contributions | | | 1 711.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 33 149.00 | |
GG - OPERATING RESULT (I - II) | | | -32 978.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 132 767.00 | |
GP Total financial income (V) | | | 132 767.00 | |
GR Interest and similar expenses | | | 28 852.00 | |
GU Total financial expenses (VI) | | | 28 852.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 103 915.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 70 937.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 711.00 | 1 638.00 | | 1 711.00 |
HK Income tax | -19 534.00 | -16 956.00 | | -19 534.00 |
HL TOTAL REVENUE (I + III + V + VII) | 132 937.00 | 113 091.00 | | 132 937.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 42 466.00 | 24 532.00 | | 42 466.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 90 471.00 | 88 559.00 | | 90 471.00 |
| |
| 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 | 2 047 762.00 | | 6.00 | 2 047 762.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 047 768.00 | |
I4 DECREASES Grand Total | | | 2 047 768.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 047 762.00 | | 6.00 | 2 047 762.00 |
| |
| 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 | 19 192.00 | 19 192.00 | | 19 192.00 |
8D Social Security and Other Social Organizations | 169.00 | 169.00 | | 169.00 |
VB VAT | 5 414.00 | 5 414.00 | | 5 414.00 |
VC Group and associates | 79 082.00 | 79 082.00 | | 79 082.00 |
VG Loans with a maturity of up to one year at origin | 15 497.00 | 15 497.00 | | 15 497.00 |
VH Loans with a maturity of more than one year at origin | 663 936.00 | 77 898.00 | 343 387.00 | 663 936.00 |
VI Group and Associates | 125 832.00 | 125 832.00 | | 125 832.00 |
VK Loans repaid during the year | 7.00 | | | 7.00 |
VM Income taxes | 15 910.00 | 15 910.00 | | 15 910.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 256 038.00 | 256 038.00 | | 256 038.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 356 445.00 | 356 445.00 | | 356 445.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 824 625.00 | 238 587.00 | 343 387.00 | 824 625.00 |
