| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 784 000.00 | | 784 000.00 | 784 000.00 |
BZ Other receivables | 115 799.00 | | 115 799.00 | 115 799.00 |
CF Cash and cash equivalents | 32 454.00 | | 32 454.00 | 32 454.00 |
CJ TOTAL (II) | 148 253.00 | | 148 253.00 | 148 253.00 |
CO Grand total (0 to V) | 932 253.00 | | 932 253.00 | 932 253.00 |
CU Other investments | 784 000.00 | | 784 000.00 | 784 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 235 000.00 | 235 000.00 | | 235 000.00 |
DD Legal reserve (1) | 10 020.00 | 2 327.00 | | 10 020.00 |
DG Other reserves | 1 382.00 | 1 211.00 | | 1 382.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 167 856.00 | 153 863.00 | | 167 856.00 |
DL TOTAL (I) | 414 259.00 | 392 402.00 | | 414 259.00 |
DU Loans and Debts from Credit Institutions (3) | 332 053.00 | 424 111.00 | | 332 053.00 |
DV Miscellaneous Loans and Financial Debts (4) | 57 044.00 | 11 127.00 | | 57 044.00 |
DX Trade payables and related accounts | 2 897.00 | 1 800.00 | | 2 897.00 |
DY Tax and social security liabilities | 126 000.00 | | | 126 000.00 |
EC TOTAL (IV) | 517 994.00 | 437 039.00 | | 517 994.00 |
EE Grand total (I to V) | 932 253.00 | 829 441.00 | | 932 253.00 |
EG Accrued income and payables due within one year | 278 660.00 | 105 142.00 | | 278 660.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 4 343.00 | |
GF Total Operating Expenses (II) | | | 4 343.00 | |
GG - OPERATING RESULT (I - II) | | | -4 343.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 175 289.00 | |
GP Total financial income (V) | | | 175 289.00 | |
GU Total financial expenses (VI) | | | 3 089.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 172 200.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 167 856.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 7.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -7.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 175 289.00 | 162 940.00 | | 175 289.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 432.00 | 9 076.00 | | 7 432.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 167 856.00 | 153 863.00 | | 167 856.00 |
| |
| 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 | 2 897.00 | 2 897.00 | | 2 897.00 |
UX Other trade receivables | 115 799.00 | 115 799.00 | | 115 799.00 |
VH Loans with a maturity of more than one year at origin | 332 053.00 | 92 719.00 | 239 335.00 | 332 053.00 |
VI Group and Associates | 183 044.00 | 183 044.00 | | 183 044.00 |
VK Loans repaid during the year | 91 962.00 | | | 91 962.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 115 799.00 | 115 799.00 | | 115 799.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 517 995.00 | 278 660.00 | 239 335.00 | 517 995.00 |
