| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 950 451.00 | | 950 451.00 | 950 451.00 |
BZ Other receivables | 57 630.00 | | 57 630.00 | 57 630.00 |
CF Cash and cash equivalents | 1 792.00 | | 1 792.00 | 1 792.00 |
CJ TOTAL (II) | 59 423.00 | | 59 423.00 | 59 423.00 |
CO Grand total (0 to V) | 1 009 874.00 | | 1 009 874.00 | 1 009 874.00 |
CU Other investments | 950 451.00 | | 950 451.00 | 950 451.00 |
| |
| 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 |
DH Retained earnings | -31 415.00 | -28 438.00 | | -31 415.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 478.00 | -2 977.00 | | 21 478.00 |
DL TOTAL (I) | 62.00 | -21 415.00 | | 62.00 |
DU Loans and Debts from Credit Institutions (3) | 492 590.00 | 837 070.00 | | 492 590.00 |
DV Miscellaneous Loans and Financial Debts (4) | 514 461.00 | 473 179.00 | | 514 461.00 |
DX Trade payables and related accounts | 2 760.00 | 6 678.00 | | 2 760.00 |
EC TOTAL (IV) | 1 009 811.00 | 1 316 928.00 | | 1 009 811.00 |
EE Grand total (I to V) | 1 009 874.00 | 1 295 512.00 | | 1 009 874.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 122.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 21.00 | |
GF Total Operating Expenses (II) | | | 3 144.00 | |
GG - OPERATING RESULT (I - II) | | | -3 144.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 43 549.00 | |
GP Total financial income (V) | | | 43 549.00 | |
GR Interest and similar expenses | | | 18 926.00 | |
GU Total financial expenses (VI) | | | 18 926.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 24 623.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 478.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 43 549.00 | 17 107.00 | | 43 549.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 070.00 | 20 084.00 | | 22 070.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 478.00 | -2 977.00 | | 21 478.00 |
| |
| 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 | 950 451.00 | | | 950 451.00 |
I3 DECREASES Total Financial Fixed Assets | | | 950 451.00 | |
I4 DECREASES Grand Total | | | 950 451.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 950 451.00 | | | 950 451.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 537 590.00 | 54 009.00 | 222 624.00 | 537 590.00 |
8B Suppliers and Related Accounts | 2 760.00 | 2 760.00 | | 2 760.00 |
VC Group and associates | 57 631.00 | 57 631.00 | | 57 631.00 |
VI Group and Associates | 469 461.00 | 469 461.00 | | 469 461.00 |
VJ Loans taken out during the year | 45 000.00 | | | 45 000.00 |
VK Loans repaid during the year | 342 651.00 | | | 342 651.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 57 631.00 | 57 631.00 | | 57 631.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 009 811.00 | 526 230.00 | 222 624.00 | 1 009 811.00 |
