| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 9 840.00 | | 9 840.00 | 9 840.00 |
BJ TOTAL (I) | 829 840.00 | | 829 840.00 | 829 840.00 |
BZ Other receivables | 14 028.00 | | 14 028.00 | 14 028.00 |
CF Cash and cash equivalents | 37 458.00 | | 37 458.00 | 37 458.00 |
CJ TOTAL (II) | 51 486.00 | | 51 486.00 | 51 486.00 |
CO Grand total (0 to V) | 881 326.00 | | 881 326.00 | 881 326.00 |
CP Shares due in less than one year | 9 840.00 | | | 9 840.00 |
CU Other investments | 820 000.00 | | 820 000.00 | 820 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 345 474.00 | 276 098.00 | | 345 474.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 68 858.00 | 69 376.00 | | 68 858.00 |
DL TOTAL (I) | 419 832.00 | 350 974.00 | | 419 832.00 |
DU Loans and Debts from Credit Institutions (3) | 460 675.00 | 530 587.00 | | 460 675.00 |
DV Miscellaneous Loans and Financial Debts (4) | 820.00 | 820.00 | | 820.00 |
DY Tax and social security liabilities | | 2 151.00 | | |
EC TOTAL (IV) | 461 494.00 | 533 558.00 | | 461 494.00 |
EE Grand total (I to V) | 881 326.00 | 884 532.00 | | 881 326.00 |
EG Accrued income and payables due within one year | 72 161.00 | 533 558.00 | | 72 161.00 |
EI Including equity loans | 820.00 | | | 820.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 2 476.00 | |
GF Total Operating Expenses (II) | | | 2 476.00 | |
GG - OPERATING RESULT (I - II) | | | -2 475.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 76 000.00 | |
GP Total financial income (V) | | | 76 000.00 | |
GR Interest and similar expenses | | | 7 149.00 | |
GU Total financial expenses (VI) | | | 7 149.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 68 851.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 66 376.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 482.00 | -4 152.00 | | -2 482.00 |
HL TOTAL REVENUE (I + III + V + VII) | 76 001.00 | 76 000.00 | | 76 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 143.00 | 6 624.00 | | 7 143.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 68 858.00 | 69 376.00 | | 68 858.00 |
| |
| 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 | 829 840.00 | | | 829 840.00 |
I3 DECREASES Total Financial Fixed Assets | | | 829 840.00 | |
I4 DECREASES Grand Total | | | 829 840.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 829 840.00 | | | 829 840.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 9 840.00 | 9 840.00 | | 9 840.00 |
VC Group and associates | 2 840.00 | 2 840.00 | | 2 840.00 |
VH Loans with a maturity of more than one year at origin | 460 675.00 | 71 341.00 | 293 931.00 | 460 675.00 |
VI Group and Associates | 820.00 | 820.00 | | 820.00 |
VK Loans repaid during the year | 69 840.00 | | | 69 840.00 |
VM Income taxes | 11 188.00 | 11 188.00 | | 11 188.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 868.00 | 23 868.00 | | 23 868.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 461 494.00 | 72 161.00 | 293 931.00 | 461 494.00 |
