| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 510 734.00 | | 510 734.00 | 510 734.00 |
BZ Other receivables | 73 979.00 | | 73 979.00 | 73 979.00 |
CF Cash and cash equivalents | 2 160.00 | | 2 160.00 | 2 160.00 |
CJ TOTAL (II) | 76 139.00 | | 76 139.00 | 76 139.00 |
CO Grand total (0 to V) | 586 873.00 | | 586 873.00 | 586 873.00 |
CU Other investments | 510 734.00 | | 510 734.00 | 510 734.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 139 900.00 | 139 900.00 | | 139 900.00 |
DD Legal reserve (1) | 13 990.00 | | | 13 990.00 |
DH Retained earnings | 41 601.00 | -7 949.00 | | 41 601.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 123 907.00 | 63 540.00 | | 123 907.00 |
DK Regulated provisions | 5 069.00 | 2 922.00 | | 5 069.00 |
DL TOTAL (I) | 324 467.00 | 198 413.00 | | 324 467.00 |
DU Loans and Debts from Credit Institutions (3) | 261 966.00 | 317 075.00 | | 261 966.00 |
DV Miscellaneous Loans and Financial Debts (4) | 439.00 | 319.00 | | 439.00 |
EC TOTAL (IV) | 262 405.00 | 317 394.00 | | 262 405.00 |
EE Grand total (I to V) | 586 873.00 | 515 808.00 | | 586 873.00 |
EI Including equity loans | 439.00 | | | 439.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 363.00 | |
GF Total Operating Expenses (II) | | | 363.00 | |
GG - OPERATING RESULT (I - II) | | | -363.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 130 000.00 | |
GP Total financial income (V) | | | 130 000.00 | |
GR Interest and similar expenses | | | 3 581.00 | |
GU Total financial expenses (VI) | | | 3 581.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 126 418.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 126 054.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 147.00 | 2 147.00 | | 2 147.00 |
HH Total exceptional expenses (VIII) | 2 147.00 | 2 147.00 | | 2 147.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 147.00 | -2 147.00 | | -2 147.00 |
HL TOTAL REVENUE (I + III + V + VII) | 130 000.00 | 70 000.00 | | 130 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 092.00 | 6 459.00 | | 6 092.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 123 907.00 | 63 540.00 | | 123 907.00 |
| |
| 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 | 510 734.00 | | | 510 734.00 |
I3 DECREASES Total Financial Fixed Assets | | | 510 734.00 | |
I4 DECREASES Grand Total | | | 510 734.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 510 734.00 | | | 510 734.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VC Group and associates | 73 980.00 | 73 980.00 | | 73 980.00 |
VH Loans with a maturity of more than one year at origin | 261 966.00 | 261 966.00 | | 261 966.00 |
VI Group and Associates | 440.00 | 440.00 | | 440.00 |
VJ Loans taken out during the year | 3 142.00 | | | 3 142.00 |
VK Loans repaid during the year | 58 251.00 | | | 58 251.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 73 980.00 | 73 980.00 | | 73 980.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 262 406.00 | 262 406.00 | | 262 406.00 |
