| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 178 181.00 | | 1 178 181.00 | 1 178 181.00 |
BZ Other receivables | 164 987.00 | | 164 987.00 | 164 987.00 |
CF Cash and cash equivalents | 34 653.00 | | 34 653.00 | 34 653.00 |
CJ TOTAL (II) | 199 640.00 | | 199 640.00 | 199 640.00 |
CO Grand total (0 to V) | 1 377 821.00 | | 1 377 821.00 | 1 377 821.00 |
CU Other investments | 1 178 181.00 | | 1 178 181.00 | 1 178 181.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 540 090.00 | 540 090.00 | | 540 090.00 |
DD Legal reserve (1) | 54 009.00 | | | 54 009.00 |
DG Other reserves | 199 816.00 | | | 199 816.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 77 037.00 | 253 825.00 | | 77 037.00 |
DL TOTAL (I) | 870 951.00 | 793 915.00 | | 870 951.00 |
DU Loans and Debts from Credit Institutions (3) | 396 933.00 | 472 609.00 | | 396 933.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100.00 | 380.00 | | 100.00 |
DW Advances and down payments received on current orders | 109 141.00 | 195 853.00 | | 109 141.00 |
DX Trade payables and related accounts | 696.00 | 491.00 | | 696.00 |
EC TOTAL (IV) | 506 870.00 | 669 332.00 | | 506 870.00 |
EE Grand total (I to V) | 1 377 821.00 | 1 463 247.00 | | 1 377 821.00 |
EG Accrued income and payables due within one year | 191 505.00 | 278 206.00 | | 191 505.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 934.00 | |
FX Taxes, duties, and similar payments | | | 294.00 | |
GF Total Operating Expenses (II) | | | 2 227.00 | |
GG - OPERATING RESULT (I - II) | | | -2 227.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 86 774.00 | |
GP Total financial income (V) | | | 86 774.00 | |
GR Interest and similar expenses | | | 7 510.00 | |
GU Total financial expenses (VI) | | | 7 510.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 79 264.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 77 037.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 86 774.00 | 274 752.00 | | 86 774.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 737.00 | 20 927.00 | | 9 737.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 77 037.00 | 253 825.00 | | 77 037.00 |
| |
| 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 | 1 178 181.00 | | | 1 178 181.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 178 181.00 | |
I4 DECREASES Grand Total | | | 1 178 181.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 178 181.00 | | | 1 178 181.00 |
| |
| 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 | 696.00 | 696.00 | | 696.00 |
VB VAT | 100.00 | 100.00 | | 100.00 |
VC Group and associates | 164 887.00 | 164 887.00 | | 164 887.00 |
VG Loans with a maturity of up to one year at origin | 5 906.00 | 5 906.00 | | 5 906.00 |
VH Loans with a maturity of more than one year at origin | 391 127.00 | 75 762.00 | 315 365.00 | 391 127.00 |
VI Group and Associates | 109 141.00 | 109 141.00 | | 109 141.00 |
VK Loans repaid during the year | 74 569.00 | | | 74 569.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 164 987.00 | 164 987.00 | | 164 987.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 506 870.00 | 191 505.00 | 315 365.00 | 506 870.00 |
