| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 839 630.00 | | 839 630.00 | 839 630.00 |
BZ Other receivables | 42 161.00 | | 42 161.00 | 42 161.00 |
CF Cash and cash equivalents | 30 743.00 | | 30 743.00 | 30 743.00 |
CJ TOTAL (II) | 72 903.00 | | 72 903.00 | 72 903.00 |
CO Grand total (0 to V) | 912 533.00 | | 912 533.00 | 912 533.00 |
CU Other investments | 839 630.00 | | 839 630.00 | 839 630.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 492 404.00 | 287 476.00 | | 492 404.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 83 212.00 | 204 928.00 | | 83 212.00 |
DL TOTAL (I) | 685 616.00 | 602 404.00 | | 685 616.00 |
DU Loans and Debts from Credit Institutions (3) | 44 210.00 | 118 056.00 | | 44 210.00 |
DV Miscellaneous Loans and Financial Debts (4) | 181 519.00 | 192 149.00 | | 181 519.00 |
DX Trade payables and related accounts | 1 188.00 | 526.00 | | 1 188.00 |
EC TOTAL (IV) | 226 917.00 | 310 731.00 | | 226 917.00 |
EE Grand total (I to V) | 912 533.00 | 913 135.00 | | 912 533.00 |
EG Accrued income and payables due within one year | 197 275.00 | 44 136.00 | | 197 275.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 471.00 | | |
EI Including equity loans | 181 519.00 | | | 181 519.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 5 924.00 | |
FX Taxes, duties, and similar payments | | | 139.00 | |
GC Operating Expenses - Current Assets: Provisions | | | -5.00 | |
GF Total Operating Expenses (II) | | | 6 063.00 | |
GG - OPERATING RESULT (I - II) | | | -6 063.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 65 024.00 | |
GL Other interest and similar income | | | 363.00 | |
GM Reversals of provisions and transfers of expenses | | | 147 893.00 | |
GP Total financial income (V) | | | 65 024.00 | |
GR Interest and similar expenses | | | 4 140.00 | |
GU Total financial expenses (VI) | | | 4 140.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 60 884.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 54 821.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -28 391.00 | -4 086.00 | | -28 391.00 |
HL TOTAL REVENUE (I + III + V + VII) | 65 024.00 | 213 697.00 | | 65 024.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -18 188.00 | 8 769.00 | | -18 188.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 83 212.00 | 204 928.00 | | 83 212.00 |
| |
| 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 | 834 630.00 | | 5 000.00 | 834 630.00 |
I3 DECREASES Total Financial Fixed Assets | | | 839 630.00 | |
I4 DECREASES Grand Total | | | 839 630.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 834 630.00 | | 5 000.00 | 834 630.00 |
| |
| 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 | 1 188.00 | 1 188.00 | | 1 188.00 |
8K Other liabilities (including liabilities related to repo transactions) | 53 290.00 | 53 290.00 | | 53 290.00 |
VC Group and associates | 42 161.00 | 42 161.00 | | 42 161.00 |
VH Loans with a maturity of more than one year at origin | 44 210.00 | 14 568.00 | 29 643.00 | 44 210.00 |
VI Group and Associates | 128 229.00 | 128 229.00 | | 128 229.00 |
VK Loans repaid during the year | 73 412.00 | | | 73 412.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 161.00 | 42 161.00 | | 42 161.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 226 917.00 | 197 275.00 | 29 643.00 | 226 917.00 |
