| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 9.00 | |
BJ TOTAL (I) | 480 930.00 | | 480 930.00 | 480 930.00 |
BZ Other receivables | 31 526.00 | | 31 526.00 | 31 526.00 |
CF Cash and cash equivalents | 1 889.00 | | 1 889.00 | 1 889.00 |
CJ TOTAL (II) | 33 415.00 | | 33 415.00 | 33 415.00 |
CO Grand total (0 to V) | 514 345.00 | | 514 345.00 | 514 345.00 |
CU Other investments | 480 930.00 | | 480 930.00 | 480 930.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 211 080.00 | | | 211 080.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 310.00 | | | 33 310.00 |
DL TOTAL (I) | 255 390.00 | | | 255 390.00 |
DU Loans and Debts from Credit Institutions (3) | 86 031.00 | | | 86 031.00 |
DV Miscellaneous Loans and Financial Debts (4) | 154 938.00 | | | 154 938.00 |
DX Trade payables and related accounts | 654.00 | | | 654.00 |
DY Tax and social security liabilities | 17 332.00 | | | 17 332.00 |
EC TOTAL (IV) | 258 955.00 | | | 258 955.00 |
EE Grand total (I to V) | 514 345.00 | | | 514 345.00 |
EG Accrued income and payables due within one year | 258 955.00 | | | 258 955.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 391.00 | |
GF Total Operating Expenses (II) | | | 2 391.00 | |
GG - OPERATING RESULT (I - II) | | | -2 391.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 000.00 | |
GL Other interest and similar income | | | 25.00 | |
GP Total financial income (V) | | | 40 025.00 | |
GR Interest and similar expenses | | | 6 769.00 | |
GU Total financial expenses (VI) | | | 6 769.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 33 256.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 865.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 445.00 | | | -2 445.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 025.00 | | | 40 025.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 715.00 | | | 6 715.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 310.00 | | | 33 310.00 |
| |
| 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 | 480 930.00 | | | 480 930.00 |
I3 DECREASES Total Financial Fixed Assets | | | 480 930.00 | |
I4 DECREASES Grand Total | | | 480 930.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 480 930.00 | | | 480 930.00 |
| |
| 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 | 654.00 | 654.00 | | 654.00 |
8E Income Taxes | 17 332.00 | 17 332.00 | | 17 332.00 |
VC Group and associates | 31 526.00 | 31 526.00 | | 31 526.00 |
VH Loans with a maturity of more than one year at origin | 86 031.00 | 36 571.00 | 49 460.00 | 86 031.00 |
VI Group and Associates | 154 938.00 | 154 938.00 | | 154 938.00 |
VK Loans repaid during the year | 34 764.00 | | | 34 764.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 526.00 | 31 526.00 | | 31 526.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 258 955.00 | 209 495.00 | 49 460.00 | 258 955.00 |
