| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 333 461.00 | | 4 333 461.00 | 4 333 461.00 |
CF Cash and cash equivalents | 6 573.00 | | 6 573.00 | 6 573.00 |
CJ TOTAL (II) | 6 573.00 | | 6 573.00 | 6 573.00 |
CO Grand total (0 to V) | 4 340 034.00 | | 4 340 034.00 | 4 340 034.00 |
CU Other investments | 4 333 461.00 | | 4 333 461.00 | 4 333 461.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 2 008 453.00 | 1 670 846.00 | | 2 008 453.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 365 861.00 | 337 607.00 | | 365 861.00 |
DK Regulated provisions | 289 992.00 | 289 992.00 | | 289 992.00 |
DL TOTAL (I) | 2 675 307.00 | 2 309 445.00 | | 2 675 307.00 |
DU Loans and Debts from Credit Institutions (3) | 1 044 890.00 | 1 307 230.00 | | 1 044 890.00 |
DV Miscellaneous Loans and Financial Debts (4) | 612 687.00 | 716 381.00 | | 612 687.00 |
DX Trade payables and related accounts | 3 600.00 | 4 541.00 | | 3 600.00 |
DY Tax and social security liabilities | 3 550.00 | 4 194.00 | | 3 550.00 |
EC TOTAL (IV) | 1 664 727.00 | 2 032 345.00 | | 1 664 727.00 |
EE Grand total (I to V) | 4 340 034.00 | 4 341 790.00 | | 4 340 034.00 |
EG Accrued income and payables due within one year | 887 812.00 | 1 085 986.00 | | 887 812.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 749.00 | |
FX Taxes, duties, and similar payments | | | 401.00 | |
FY Salaries and Wages | | | 1 472.00 | |
GF Total Operating Expenses (II) | | | 5 622.00 | |
GG - OPERATING RESULT (I - II) | | | -5 622.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 394 478.00 | |
GP Total financial income (V) | | | 394 478.00 | |
GR Interest and similar expenses | | | 34 078.00 | |
GU Total financial expenses (VI) | | | 34 078.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 360 400.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 354 777.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -11 084.00 | -15 083.00 | | -11 084.00 |
HL TOTAL REVENUE (I + III + V + VII) | 394 478.00 | 371 632.00 | | 394 478.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 616.00 | 34 025.00 | | 28 616.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 365 861.00 | 337 607.00 | | 365 861.00 |
| |
| 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 | 4 333 461.00 | | | 4 333 461.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 333 461.00 | |
I4 DECREASES Grand Total | | | 4 333 461.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 333 461.00 | | | 4 333 461.00 |
| |
| 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 | 3 600.00 | 3 600.00 | | 3 600.00 |
8D Social Security and Other Social Organizations | 719.00 | 719.00 | | 719.00 |
8E Income Taxes | 2 674.00 | 2 674.00 | | 2 674.00 |
VH Loans with a maturity of more than one year at origin | 1 044 890.00 | 267 975.00 | 776 916.00 | 1 044 890.00 |
VI Group and Associates | 612 687.00 | 612 687.00 | | 612 687.00 |
VK Loans repaid during the year | 269 488.00 | | | 269 488.00 |
VQ Other Taxes, Duties, and Similar Debts | 157.00 | 157.00 | | 157.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 664 727.00 | 887 812.00 | 776 916.00 | 1 664 727.00 |
