| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 4 694.00 | | 4 694.00 | 4 694.00 |
BJ TOTAL (I) | 555 301.00 | | 555 301.00 | 555 301.00 |
BZ Other receivables | 9 274.00 | | 9 274.00 | 9 274.00 |
CF Cash and cash equivalents | 4 494.00 | | 4 494.00 | 4 494.00 |
CJ TOTAL (II) | 13 768.00 | | 13 768.00 | 13 768.00 |
CO Grand total (0 to V) | 569 069.00 | | 569 069.00 | 569 069.00 |
CU Other investments | 550 607.00 | | 550 607.00 | 550 607.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DF Regulated reserves (1) | 97 878.00 | 61 539.00 | | 97 878.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 697.00 | 36 339.00 | | 36 697.00 |
DL TOTAL (I) | 222 575.00 | 185 878.00 | | 222 575.00 |
DU Loans and Debts from Credit Institutions (3) | 336 303.00 | 372 147.00 | | 336 303.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 190.00 | 10 190.00 | | 10 190.00 |
EC TOTAL (IV) | 346 493.00 | 382 337.00 | | 346 493.00 |
EE Grand total (I to V) | 569 069.00 | 568 216.00 | | 569 069.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 8.00 | |
FW Other purchases and external expenses | | | 1 025.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 025.00 | |
GG - OPERATING RESULT (I - II) | | | -1 016.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 39 971.00 | |
GP Total financial income (V) | | | 39 971.00 | |
GR Interest and similar expenses | | | 2 257.00 | |
GU Total financial expenses (VI) | | | 2 257.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 37 713.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 697.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 39 979.00 | 39 971.00 | | 39 979.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 282.00 | 3 631.00 | | 3 282.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 697.00 | 36 339.00 | | 36 697.00 |
| |
| 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 | 555 301.00 | | | 555 301.00 |
I3 DECREASES Total Financial Fixed Assets | | | 555 301.00 | |
I4 DECREASES Grand Total | | | 555 301.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 555 301.00 | | | 555 301.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 4 694.00 | | 4 694.00 | 4 694.00 |
VC Group and associates | 9 274.00 | 9 274.00 | | 9 274.00 |
VH Loans with a maturity of more than one year at origin | 336 304.00 | 36 229.00 | 146 551.00 | 336 304.00 |
VI Group and Associates | 10 190.00 | 10 190.00 | | 10 190.00 |
VK Loans repaid during the year | 35 826.00 | | | 35 826.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 968.00 | 9 274.00 | 4 694.00 | 13 968.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 346 494.00 | 46 419.00 | 146 551.00 | 346 494.00 |
