| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 1 133 210.00 | | 1 133 210.00 | 1 133 210.00 |
BZ Other receivables | 6 313.00 | | 6 313.00 | 6 313.00 |
CF Cash and cash equivalents | 101 742.00 | | 101 742.00 | 101 742.00 |
CJ TOTAL (II) | 108 055.00 | | 108 055.00 | 108 055.00 |
CO Grand total (0 to V) | 1 241 265.00 | | 1 241 265.00 | 1 241 265.00 |
CU Other investments | 1 133 050.00 | | 1 133 050.00 | 1 133 050.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 486 548.00 | 346 614.00 | | 486 548.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 133 313.00 | 139 934.00 | | 133 313.00 |
DL TOTAL (I) | 663 861.00 | 530 548.00 | | 663 861.00 |
DU Loans and Debts from Credit Institutions (3) | 505 547.00 | 614 044.00 | | 505 547.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 017.00 | 84 277.00 | | 47 017.00 |
DX Trade payables and related accounts | 4 840.00 | 4 634.00 | | 4 840.00 |
EA Other liabilities | 20 000.00 | 20 000.00 | | 20 000.00 |
EC TOTAL (IV) | 577 404.00 | 722 954.00 | | 577 404.00 |
EE Grand total (I to V) | 1 241 265.00 | 1 253 503.00 | | 1 241 265.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 46.00 | |
FR Total operating income (I) | | | 46.00 | |
FW Other purchases and external expenses | | | 4 365.00 | |
FX Taxes, duties, and similar payments | | | 130.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 4 496.00 | |
GG - OPERATING RESULT (I - II) | | | -4 449.00 | |
GK Income from other securities and fixed asset receivables | | | 140 000.00 | |
GP Total financial income (V) | | | 140 000.00 | |
GR Interest and similar expenses | | | 4 294.00 | |
GU Total financial expenses (VI) | | | 4 294.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 135 706.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 131 257.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 106.00 | | |
HH Total exceptional expenses (VIII) | | 106.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -106.00 | | |
HK Income tax | -2 056.00 | -9 233.00 | | -2 056.00 |
HL TOTAL REVENUE (I + III + V + VII) | 140 046.00 | 160 000.00 | | 140 046.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 734.00 | 20 066.00 | | 6 734.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 133 313.00 | 139 934.00 | | 133 313.00 |
| |
| 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 | 47 017.00 | 47 017.00 | | 47 017.00 |
8B Suppliers and Related Accounts | 4 840.00 | 4 840.00 | | 4 840.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 000.00 | 20 000.00 | | 20 000.00 |
UT Other financial assets | 160.00 | | 160.00 | 160.00 |
VG Loans with a maturity of up to one year at origin | 505 547.00 | 102 124.00 | 403 423.00 | 505 547.00 |
VS Prepaid expenses | 6 313.00 | 6 313.00 | | 6 313.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 473.00 | 6 313.00 | 160.00 | 6 473.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 577 404.00 | 173 981.00 | 403 423.00 | 577 404.00 |
