| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 716 948.00 | | 2 716 948.00 | 2 716 948.00 |
BZ Other receivables | 63 136.00 | | 63 136.00 | 63 136.00 |
CF Cash and cash equivalents | 7 100.00 | | 7 100.00 | 7 100.00 |
CJ TOTAL (II) | 70 236.00 | | 70 236.00 | 70 236.00 |
CO Grand total (0 to V) | 2 787 184.00 | | 2 787 184.00 | 2 787 184.00 |
CU Other investments | 2 716 948.00 | | 2 716 948.00 | 2 716 948.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 116 000.00 | 2 116 000.00 | | 2 116 000.00 |
DD Legal reserve (1) | 3 181.00 | | | 3 181.00 |
DG Other reserves | 60 430.00 | | | 60 430.00 |
DH Retained earnings | | -25 171.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 208.00 | 88 781.00 | | 49 208.00 |
DL TOTAL (I) | 2 228 818.00 | 2 179 610.00 | | 2 228 818.00 |
DU Loans and Debts from Credit Institutions (3) | 440 590.00 | 484 779.00 | | 440 590.00 |
DV Miscellaneous Loans and Financial Debts (4) | 116 704.00 | 128 961.00 | | 116 704.00 |
DX Trade payables and related accounts | 1 072.00 | 600.00 | | 1 072.00 |
EC TOTAL (IV) | 558 366.00 | 614 340.00 | | 558 366.00 |
EE Grand total (I to V) | 2 787 184.00 | 2 793 950.00 | | 2 787 184.00 |
EG Accrued income and payables due within one year | 163 025.00 | 174 211.00 | | 163 025.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 799.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 4 799.00 | |
GG - OPERATING RESULT (I - II) | | | -4 799.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 59 999.00 | |
GL Other interest and similar income | | | 691.00 | |
GP Total financial income (V) | | | 60 690.00 | |
GR Interest and similar expenses | | | 6 683.00 | |
GU Total financial expenses (VI) | | | 6 683.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 54 007.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 208.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 60 690.00 | 100 642.00 | | 60 690.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 482.00 | 11 861.00 | | 11 482.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 208.00 | 88 781.00 | | 49 208.00 |
| |
| 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 | 2 716 948.00 | | | 2 716 948.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 716 948.00 | |
I4 DECREASES Grand Total | | | 2 716 948.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 716 948.00 | | | 2 716 948.00 |
| |
| 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 | 1 072.00 | 1 072.00 | | 1 072.00 |
VC Group and associates | 63 136.00 | 63 136.00 | | 63 136.00 |
VG Loans with a maturity of up to one year at origin | 461.00 | 461.00 | | 461.00 |
VH Loans with a maturity of more than one year at origin | 440 129.00 | 44 787.00 | 185 783.00 | 440 129.00 |
VI Group and Associates | 116 704.00 | 116 704.00 | | 116 704.00 |
VK Loans repaid during the year | 44 143.00 | | | 44 143.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 63 136.00 | 63 136.00 | | 63 136.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 558 366.00 | 163 025.00 | 185 783.00 | 558 366.00 |
