| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 164 026.00 | | 164 026.00 | 164 026.00 |
BJ TOTAL (I) | 477 085.00 | | 477 085.00 | 477 085.00 |
BZ Other receivables | 1 048.00 | | 1 048.00 | 1 048.00 |
CF Cash and cash equivalents | 3 513.00 | | 3 513.00 | 3 513.00 |
CJ TOTAL (II) | 4 561.00 | | 4 561.00 | 4 561.00 |
CO Grand total (0 to V) | 481 646.00 | | 481 646.00 | 481 646.00 |
CU Other investments | 313 059.00 | | 313 059.00 | 313 059.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 1 036.00 | 13 396.00 | | 1 036.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 928.00 | -12 361.00 | | 928.00 |
DL TOTAL (I) | 4 164.00 | 3 236.00 | | 4 164.00 |
DU Loans and Debts from Credit Institutions (3) | 417 555.00 | 214 657.00 | | 417 555.00 |
DV Miscellaneous Loans and Financial Debts (4) | 57 625.00 | 106 433.00 | | 57 625.00 |
DX Trade payables and related accounts | 741.00 | 711.00 | | 741.00 |
DY Tax and social security liabilities | 1 560.00 | 482.00 | | 1 560.00 |
EC TOTAL (IV) | 477 482.00 | 322 283.00 | | 477 482.00 |
EE Grand total (I to V) | 481 646.00 | 325 518.00 | | 481 646.00 |
EG Accrued income and payables due within one year | 477 482.00 | 126 942.00 | | 477 482.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 623.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 623.00 | |
GG - OPERATING RESULT (I - II) | | | -1 623.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8 535.00 | |
GP Total financial income (V) | | | 8 535.00 | |
GR Interest and similar expenses | | | 4 424.00 | |
GU Total financial expenses (VI) | | | 4 424.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 111.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 488.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 560.00 | 482.00 | | 1 560.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 535.00 | 3 000.00 | | 8 535.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 607.00 | 15 361.00 | | 7 607.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 928.00 | -12 361.00 | | 928.00 |
| |
| 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 | 162 059.00 | | 151 000.00 | 162 059.00 |
I3 DECREASES Total Financial Fixed Assets | | | 313 059.00 | |
I4 DECREASES Grand Total | | | 313 059.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 162 059.00 | | 151 000.00 | 162 059.00 |
| |
| 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 | 50 394.00 | 50 394.00 | | 50 394.00 |
8B Suppliers and Related Accounts | 741.00 | 741.00 | | 741.00 |
8E Income Taxes | 1 560.00 | 1 560.00 | | 1 560.00 |
UL Receivables related to investments | 164 026.00 | 164 026.00 | | 164 026.00 |
VG Loans with a maturity of up to one year at origin | 6 549.00 | 6 549.00 | | 6 549.00 |
VH Loans with a maturity of more than one year at origin | 411 007.00 | 411 007.00 | | 411 007.00 |
VI Group and Associates | 7 231.00 | 7 231.00 | | 7 231.00 |
VJ Loans taken out during the year | 232 980.00 | | | 232 980.00 |
VK Loans repaid during the year | 30 081.00 | | | 30 081.00 |
VP Miscellaneous | 298.00 | 298.00 | | 298.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 750.00 | 750.00 | | 750.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 165 074.00 | 165 074.00 | | 165 074.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 477 482.00 | 477 482.00 | | 477 482.00 |
