| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | 1 146 075.00 | |
BZ Other receivables | | | 2 107.00 | |
CF Cash and cash equivalents | | | 166 159.00 | |
CJ TOTAL (II) | | | 168 266.00 | |
CN Currency translation adjustments (V) | 1.00 | | | 1.00 |
CO Grand total (0 to V) | | | 1 314 341.00 | |
CS Evaluated investments - equity method | | | 1 146 075.00 | |
| |
| 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 | 572 159.00 | 536 064.00 | | 572 159.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 116 126.00 | 36 095.00 | | 116 126.00 |
DK Regulated provisions | 15 463.00 | 13 229.00 | | 15 463.00 |
DL TOTAL (I) | 704 849.00 | 586 488.00 | | 704 849.00 |
DU Loans and Debts from Credit Institutions (3) | 359 169.00 | 482 759.00 | | 359 169.00 |
DV Miscellaneous Loans and Financial Debts (4) | 224 376.00 | 291 621.00 | | 224 376.00 |
DY Tax and social security liabilities | 13 947.00 | 625.00 | | 13 947.00 |
EA Other liabilities | 12 000.00 | | | 12 000.00 |
EC TOTAL (IV) | 609 492.00 | 775 006.00 | | 609 492.00 |
EE Grand total (I to V) | 1 314 341.00 | 1 361 494.00 | | 1 314 341.00 |
EI Including equity loans | 224 376.00 | | | 224 376.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 20 000.00 | |
FJ Net sales | | | 20 000.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 20 000.00 | |
FW Other purchases and external expenses | | | 2 404.00 | |
FX Taxes, duties, and similar payments | | | 134.00 | |
FZ Social Security Contributions | | | 1 268.00 | |
GF Total Operating Expenses (II) | | | 3 806.00 | |
GG - OPERATING RESULT (I - II) | | | 16 194.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 109 000.00 | |
GP Total financial income (V) | | | 109 000.00 | |
GR Interest and similar expenses | | | 13 631.00 | |
GU Total financial expenses (VI) | | | 13 631.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 95 369.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 111 562.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 000.00 | | |
HG Exceptional depreciation and provisions | 2 234.00 | 2 234.00 | | 2 234.00 |
HH Total exceptional expenses (VIII) | 2 234.00 | 3 234.00 | | 2 234.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 234.00 | -3 234.00 | | -2 234.00 |
HK Income tax | -6 798.00 | | | -6 798.00 |
HL TOTAL REVENUE (I + III + V + VII) | 129 000.00 | 59 503.00 | | 129 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 874.00 | 23 408.00 | | 12 874.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 116 126.00 | 36 095.00 | | 116 126.00 |
| |
| 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 | 1 146 075.00 | | | 1 146 075.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 146 075.00 | |
I4 DECREASES Grand Total | | | 1 146 075.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 146 075.00 | | | 1 146 075.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 12 813.00 | 12 813.00 | | 12 813.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 000.00 | 12 000.00 | | 12 000.00 |
VH Loans with a maturity of more than one year at origin | 359 169.00 | 125 674.00 | 233 495.00 | 359 169.00 |
VI Group and Associates | 224 376.00 | 224 376.00 | | 224 376.00 |
VW VAT | 1 134.00 | 1 134.00 | | 1 134.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 609 492.00 | 375 997.00 | 233 495.00 | 609 492.00 |
