| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 1 350.00 | | 1 350.00 | 1 350.00 |
BJ TOTAL (I) | 121 365.00 | | 121 365.00 | 121 365.00 |
BZ Other receivables | 13 009.00 | | 13 009.00 | 13 009.00 |
CF Cash and cash equivalents | 322.00 | | 322.00 | 322.00 |
CJ TOTAL (II) | 13 331.00 | | 13 331.00 | 13 331.00 |
CO Grand total (0 to V) | 134 696.00 | | 134 696.00 | 134 696.00 |
CU Other investments | 120 000.00 | | 120 000.00 | 120 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 1 099.00 | 1 186.00 | | 1 099.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 021.00 | 17 913.00 | | 29 021.00 |
DL TOTAL (I) | 31 221.00 | 20 199.00 | | 31 221.00 |
DU Loans and Debts from Credit Institutions (3) | 57 248.00 | 76 790.00 | | 57 248.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42 679.00 | 35 206.00 | | 42 679.00 |
DX Trade payables and related accounts | 3 547.00 | 2 370.00 | | 3 547.00 |
EC TOTAL (IV) | 103 475.00 | 114 367.00 | | 103 475.00 |
EE Grand total (I to V) | 134 696.00 | 134 567.00 | | 134 696.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 197.00 | |
GF Total Operating Expenses (II) | | | 8 197.00 | |
GG - OPERATING RESULT (I - II) | | | -8 197.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 005.00 | |
GP Total financial income (V) | | | 40 005.00 | |
GR Interest and similar expenses | | | 2 785.00 | |
GU Total financial expenses (VI) | | | 2 785.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 37 219.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 021.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -1 203.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 40 005.00 | 24 975.00 | | 40 005.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 983.00 | 7 061.00 | | 10 983.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 021.00 | 17 913.00 | | 29 021.00 |
| |
| 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 | 121 365.00 | | | 121 365.00 |
I3 DECREASES Total Financial Fixed Assets | | | 121 365.00 | |
I4 DECREASES Grand Total | | | 121 365.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 121 365.00 | | | 121 365.00 |
| |
| 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 | 3 547.00 | 3 547.00 | | 3 547.00 |
UT Other financial assets | 1 350.00 | | 1 350.00 | 1 350.00 |
VH Loans with a maturity of more than one year at origin | 57 249.00 | 12 868.00 | 44 381.00 | 57 249.00 |
VI Group and Associates | 42 680.00 | 42 680.00 | | 42 680.00 |
VK Loans repaid during the year | 17 665.00 | | | 17 665.00 |
VM Income taxes | 13 009.00 | 13 009.00 | | 13 009.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 359.00 | 13 009.00 | 1 350.00 | 14 359.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 103 475.00 | 59 094.00 | 44 381.00 | 103 475.00 |
