| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 697 660.00 | | 2 697 660.00 | 2 697 660.00 |
BZ Other receivables | 259 194.00 | | 259 194.00 | 259 194.00 |
CD Marketable securities | 23 857.00 | | 23 857.00 | 23 857.00 |
CF Cash and cash equivalents | 177 459.00 | | 177 459.00 | 177 459.00 |
CJ TOTAL (II) | 460 510.00 | | 460 510.00 | 460 510.00 |
CO Grand total (0 to V) | 3 158 170.00 | | 3 158 170.00 | 3 158 170.00 |
CU Other investments | 2 697 660.00 | | 2 697 660.00 | 2 697 660.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 686 800.00 | 686 800.00 | | 686 800.00 |
DB Share, merger, contribution premiums, etc. | 80 000.00 | 80 000.00 | | 80 000.00 |
DD Legal reserve (1) | 68 680.00 | 68 680.00 | | 68 680.00 |
DG Other reserves | 336 119.00 | 195 971.00 | | 336 119.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 127 026.00 | 140 148.00 | | 127 026.00 |
DL TOTAL (I) | 1 298 624.00 | 1 171 599.00 | | 1 298 624.00 |
DU Loans and Debts from Credit Institutions (3) | 1 657 663.00 | 1 701 275.00 | | 1 657 663.00 |
DV Miscellaneous Loans and Financial Debts (4) | 200 923.00 | 270 923.00 | | 200 923.00 |
DX Trade payables and related accounts | 960.00 | | | 960.00 |
DY Tax and social security liabilities | | 11 171.00 | | |
EC TOTAL (IV) | 1 859 546.00 | 1 983 369.00 | | 1 859 546.00 |
EE Grand total (I to V) | 3 158 170.00 | 3 154 967.00 | | 3 158 170.00 |
EG Accrued income and payables due within one year | 319 289.00 | 398 643.00 | | 319 289.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 980.00 | |
FZ Social Security Contributions | | | 1 263.00 | |
GF Total Operating Expenses (II) | | | 14 243.00 | |
GG - OPERATING RESULT (I - II) | | | -14 243.00 | |
GL Other interest and similar income | | | 219 227.00 | |
GP Total financial income (V) | | | 219 227.00 | |
GR Interest and similar expenses | | | 33 500.00 | |
GU Total financial expenses (VI) | | | 33 500.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 185 728.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 171 485.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 44 459.00 | 52 735.00 | | 44 459.00 |
HL TOTAL REVENUE (I + III + V + VII) | 219 227.00 | 233 129.00 | | 219 227.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 92 202.00 | 92 982.00 | | 92 202.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 127 026.00 | 140 148.00 | | 127 026.00 |
| |
| 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 | 2 697 660.00 | | | 2 697 660.00 |
I4 DECREASES Grand Total | | | 2 697 660.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 697 660.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 697 660.00 | | | 2 697 660.00 |
| |
| 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 | 960.00 | 960.00 | | 960.00 |
VC Group and associates | 250 916.00 | 250 916.00 | | 250 916.00 |
VG Loans with a maturity of up to one year at origin | 828.00 | 828.00 | | 828.00 |
VH Loans with a maturity of more than one year at origin | 1 656 834.00 | 116 578.00 | 490 325.00 | 1 656 834.00 |
VI Group and Associates | 200 923.00 | 200 923.00 | | 200 923.00 |
VK Loans repaid during the year | 43 590.00 | | | 43 590.00 |
VM Income taxes | 8 278.00 | 8 278.00 | | 8 278.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 259 194.00 | 259 194.00 | | 259 194.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 859 545.00 | 319 289.00 | 490 325.00 | 1 859 545.00 |
