| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 998 625.00 | | 998 625.00 | 998 625.00 |
BZ Other receivables | 57 279.00 | | 57 279.00 | 57 279.00 |
CF Cash and cash equivalents | 4 664.00 | | 4 664.00 | 4 664.00 |
CJ TOTAL (II) | 61 943.00 | | 61 943.00 | 61 943.00 |
CO Grand total (0 to V) | 1 060 568.00 | | 1 060 568.00 | 1 060 568.00 |
CU Other investments | 998 625.00 | | 998 625.00 | 998 625.00 |
CW Deferred expenses or loan issuance costs | 1.00 | | | 1.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 501 020.00 | 434 856.00 | | 501 020.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 917.00 | 66 163.00 | | 58 917.00 |
DL TOTAL (I) | 568 186.00 | 509 270.00 | | 568 186.00 |
DU Loans and Debts from Credit Institutions (3) | 143 221.00 | 228 049.00 | | 143 221.00 |
DV Miscellaneous Loans and Financial Debts (4) | 330 510.00 | 294 560.00 | | 330 510.00 |
DX Trade payables and related accounts | 2 159.00 | 2 117.00 | | 2 159.00 |
DY Tax and social security liabilities | 16 492.00 | 980.00 | | 16 492.00 |
EC TOTAL (IV) | 492 382.00 | 525 705.00 | | 492 382.00 |
EE Grand total (I to V) | 1 060 568.00 | 1 034 975.00 | | 1 060 568.00 |
EG Accrued income and payables due within one year | 284 816.00 | 150 968.00 | | 284 816.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 131.00 | |
FR Total operating income (I) | | | 131.00 | |
FW Other purchases and external expenses | | | 3 692.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 692.00 | |
GG - OPERATING RESULT (I - II) | | | -3 561.00 | |
GH Attributed profit or transferred loss (III) | | | 686.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 001.00 | |
GP Total financial income (V) | | | 60 001.00 | |
GR Interest and similar expenses | | | 5 310.00 | |
GU Total financial expenses (VI) | | | 5 310.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 54 691.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 51 817.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -7 100.00 | -15 086.00 | | -7 100.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 818.00 | 60 673.00 | | 60 818.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 902.00 | -5 491.00 | | 1 902.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 58 917.00 | 66 163.00 | | 58 917.00 |
| |
| 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 | 998 625.00 | | | 998 625.00 |
I3 DECREASES Total Financial Fixed Assets | 998 625.00 | | | 998 625.00 |
I4 DECREASES Grand Total | 998 625.00 | | | 998 625.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 998 625.00 | | | 998 625.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 149 684.00 | -316.00 | 150 000.00 | 149 684.00 |
8B Suppliers and Related Accounts | 2 159.00 | 2 159.00 | | 2 159.00 |
8E Income Taxes | 16 492.00 | 16 492.00 | | 16 492.00 |
VC Group and associates | 57 279.00 | 57 279.00 | | 57 279.00 |
VH Loans with a maturity of more than one year at origin | 143 221.00 | 85 655.00 | 57 566.00 | 143 221.00 |
VI Group and Associates | 180 826.00 | 180 826.00 | | 180 826.00 |
VK Loans repaid during the year | 84 828.00 | | | 84 828.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 57 279.00 | 57 279.00 | | 57 279.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 492 382.00 | 284 816.00 | 207 566.00 | 492 382.00 |
