| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 5 450.00 | 1 037.00 | 4 412.00 | 5 450.00 |
BJ TOTAL (I) | 963 450.00 | 1 037.00 | 962 412.00 | 963 450.00 |
BZ Other receivables | 22 722.00 | | 22 722.00 | 22 722.00 |
CF Cash and cash equivalents | 1 116.00 | | 1 116.00 | 1 116.00 |
CJ TOTAL (II) | 23 839.00 | | 23 839.00 | 23 839.00 |
CO Grand total (0 to V) | 987 289.00 | 1 037.00 | 986 251.00 | 987 289.00 |
CU Other investments | 958 000.00 | | 958 000.00 | 958 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 385 200.00 | | | 385 200.00 |
DD Legal reserve (1) | 12 912.00 | | | 12 912.00 |
DG Other reserves | 241 708.00 | | | 241 708.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 52 185.00 | | | 52 185.00 |
DL TOTAL (I) | 692 005.00 | | | 692 005.00 |
DU Loans and Debts from Credit Institutions (3) | 289 065.00 | | | 289 065.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 900.00 | | | 2 900.00 |
DX Trade payables and related accounts | 2 280.00 | | | 2 280.00 |
EC TOTAL (IV) | 294 245.00 | | | 294 245.00 |
EE Grand total (I to V) | 986 251.00 | | | 986 251.00 |
EG Accrued income and payables due within one year | 61 598.00 | | | 61 598.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 575.00 | |
GF Total Operating Expenses (II) | | | 1 575.00 | |
GG - OPERATING RESULT (I - II) | | | -1 575.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 58 500.00 | |
GP Total financial income (V) | | | 58 500.00 | |
GQ Financial allocations to depreciation and provisions | | | 613.00 | |
GR Interest and similar expenses | | | 4 125.00 | |
GU Total financial expenses (VI) | | | 4 738.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 53 761.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 52 185.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 58 500.00 | | | 58 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 314.00 | | | 6 314.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 52 185.00 | | | 52 185.00 |
| |
| 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 | 963 450.00 | | | 963 450.00 |
I3 DECREASES Total Financial Fixed Assets | | | 963 450.00 | |
I4 DECREASES Grand Total | | | 963 450.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 963 450.00 | | | 963 450.00 |
| |
| 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 | 2 280.00 | 2 280.00 | | 2 280.00 |
UT Other financial assets | 5 450.00 | | 5 450.00 | 5 450.00 |
UX Other trade receivables | 22 723.00 | 22 723.00 | | 22 723.00 |
VH Loans with a maturity of more than one year at origin | 289 066.00 | 56 418.00 | 232 648.00 | 289 066.00 |
VI Group and Associates | 2 900.00 | 2 900.00 | | 2 900.00 |
VK Loans repaid during the year | 55 570.00 | | | 55 570.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 173.00 | 22 723.00 | 5 450.00 | 28 173.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 294 246.00 | 61 598.00 | 232 648.00 | 294 246.00 |
