| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 619 842.00 | | 619 842.00 | 619 842.00 |
CF Cash and cash equivalents | 3 234.00 | | 3 234.00 | 3 234.00 |
CJ TOTAL (II) | 3 234.00 | | 3 234.00 | 3 234.00 |
CO Grand total (0 to V) | 623 075.00 | | 623 075.00 | 623 075.00 |
CU Other investments | 619 842.00 | | 619 842.00 | 619 842.00 |
| |
| 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 |
DG Other reserves | 429 144.00 | 385 278.00 | | 429 144.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 244.00 | 43 866.00 | | 15 244.00 |
DL TOTAL (I) | 449 889.00 | 434 644.00 | | 449 889.00 |
DU Loans and Debts from Credit Institutions (3) | 64 660.00 | 111 679.00 | | 64 660.00 |
DV Miscellaneous Loans and Financial Debts (4) | 108 527.00 | 76 912.00 | | 108 527.00 |
EC TOTAL (IV) | 173 187.00 | 188 592.00 | | 173 187.00 |
EE Grand total (I to V) | 623 075.00 | 623 236.00 | | 623 075.00 |
EG Accrued income and payables due within one year | 156 827.00 | 124 007.00 | | 156 827.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 208.00 | |
GF Total Operating Expenses (II) | | | 1 208.00 | |
GG - OPERATING RESULT (I - II) | | | -1 208.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 000.00 | |
GP Total financial income (V) | | | 20 000.00 | |
GR Interest and similar expenses | | | 3 547.00 | |
GU Total financial expenses (VI) | | | 3 547.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 453.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 244.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 20 000.00 | 50 000.00 | | 20 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 756.00 | 6 134.00 | | 4 756.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 244.00 | 43 866.00 | | 15 244.00 |
| |
| 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 | 619 842.00 | | | 619 842.00 |
I3 DECREASES Total Financial Fixed Assets | | | 619 842.00 | |
I4 DECREASES Grand Total | | | 619 842.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 619 842.00 | | | 619 842.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VH Loans with a maturity of more than one year at origin | 64 660.00 | 48 300.00 | 16 360.00 | 64 660.00 |
VI Group and Associates | 108 527.00 | 108 527.00 | | 108 527.00 |
VK Loans repaid during the year | 47 019.00 | | | 47 019.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 173 187.00 | 156 827.00 | 16 360.00 | 173 187.00 |
