| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 460.00 | 157.00 | 302.00 | 460.00 |
BJ TOTAL (I) | 1 274 960.00 | 157.00 | 1 274 802.00 | 1 274 960.00 |
BZ Other receivables | 4 072.00 | | 4 072.00 | 4 072.00 |
CF Cash and cash equivalents | 24 003.00 | | 24 003.00 | 24 003.00 |
CJ TOTAL (II) | 28 075.00 | | 28 075.00 | 28 075.00 |
CO Grand total (0 to V) | 1 303 035.00 | 157.00 | 1 302 878.00 | 1 303 035.00 |
CU Other investments | 1 274 500.00 | | 1 274 500.00 | 1 274 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 452 400.00 | 452 400.00 | | 452 400.00 |
DD Legal reserve (1) | 6 713.00 | 3 206.00 | | 6 713.00 |
DG Other reserves | 107 773.00 | 41 156.00 | | 107 773.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 53 891.00 | 70 124.00 | | 53 891.00 |
DL TOTAL (I) | 620 778.00 | 566 887.00 | | 620 778.00 |
DU Loans and Debts from Credit Institutions (3) | 391 653.00 | 431 487.00 | | 391 653.00 |
DV Miscellaneous Loans and Financial Debts (4) | 91 607.00 | 80 597.00 | | 91 607.00 |
DX Trade payables and related accounts | 6 240.00 | 4 065.00 | | 6 240.00 |
DZ Fixed asset liabilities and related accounts | 192 600.00 | 192 600.00 | | 192 600.00 |
EC TOTAL (IV) | 682 100.00 | 708 751.00 | | 682 100.00 |
EE Grand total (I to V) | 1 302 878.00 | 1 275 638.00 | | 1 302 878.00 |
EG Accrued income and payables due within one year | 331 746.00 | 316 264.00 | | 331 746.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 840.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 25.00 | |
GF Total Operating Expenses (II) | | | 8 865.00 | |
GG - OPERATING RESULT (I - II) | | | -8 865.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 73 990.00 | |
GP Total financial income (V) | | | 73 990.00 | |
GR Interest and similar expenses | | | 11 234.00 | |
GU Total financial expenses (VI) | | | 11 234.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 62 756.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 891.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 4 070.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 73 990.00 | 92 556.00 | | 73 990.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 099.00 | 22 432.00 | | 20 099.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 53 891.00 | 70 124.00 | | 53 891.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 132.00 | 25.00 | | 132.00 |
PE DEPRECIATION Total including other intangible assets | 132.00 | 25.00 | | 132.00 |
| |
| 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 | 91 607.00 | 91 607.00 | | 91 607.00 |
8B Suppliers and Related Accounts | 6 240.00 | 6 240.00 | | 6 240.00 |
8J Fixed Asset Liabilities and Related Accounts | 192 600.00 | 192 600.00 | | 192 600.00 |
UX Other trade receivables | 4 072.00 | 4 072.00 | | 4 072.00 |
VH Loans with a maturity of more than one year at origin | 391 653.00 | 41 299.00 | 173 322.00 | 391 653.00 |
VK Loans repaid during the year | 39 670.00 | | | 39 670.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 072.00 | 4 072.00 | | 4 072.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 682 100.00 | 331 746.00 | 173 322.00 | 682 100.00 |
