| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 220 782.00 | | 2 220 782.00 | 2 220 782.00 |
BZ Other receivables | 59 072.00 | | 59 072.00 | 59 072.00 |
CF Cash and cash equivalents | 29 776.00 | | 29 776.00 | 29 776.00 |
CJ TOTAL (II) | 88 848.00 | | 88 848.00 | 88 848.00 |
CO Grand total (0 to V) | 2 309 630.00 | | 2 309 630.00 | 2 309 630.00 |
CU Other investments | 2 220 782.00 | | 2 220 782.00 | 2 220 782.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 628 000.00 | 1 628 000.00 | | 1 628 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 420 965.00 | 429 019.00 | | 420 965.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 141.00 | -8 054.00 | | 47 141.00 |
DL TOTAL (I) | 2 101 106.00 | 2 053 965.00 | | 2 101 106.00 |
DU Loans and Debts from Credit Institutions (3) | 203 651.00 | 254 367.00 | | 203 651.00 |
DX Trade payables and related accounts | 4 079.00 | 2 638.00 | | 4 079.00 |
DY Tax and social security liabilities | 752.00 | 574.00 | | 752.00 |
EA Other liabilities | 43.00 | 43.00 | | 43.00 |
EC TOTAL (IV) | 208 525.00 | 257 623.00 | | 208 525.00 |
EE Grand total (I to V) | 2 309 630.00 | 2 311 587.00 | | 2 309 630.00 |
EG Accrued income and payables due within one year | 52 941.00 | 49 201.00 | | 52 941.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 262.00 | |
FX Taxes, duties, and similar payments | | | -49.00 | |
FZ Social Security Contributions | | | 1 480.00 | |
GF Total Operating Expenses (II) | | | 4 693.00 | |
GG - OPERATING RESULT (I - II) | | | -4 693.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 55 120.00 | |
GL Other interest and similar income | | | 387.00 | |
GP Total financial income (V) | | | 55 507.00 | |
GR Interest and similar expenses | | | 3 673.00 | |
GU Total financial expenses (VI) | | | 3 673.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 51 834.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 141.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 480.00 | 1 109.00 | | 1 480.00 |
HB Exceptional income from capital transactions | | 3 000.00 | | |
HD Total exceptional income (VII) | | 3 000.00 | | |
HF Exceptional expenses on capital transactions | | 3 000.00 | | |
HH Total exceptional expenses (VIII) | | 3 000.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 55 507.00 | 3 476.00 | | 55 507.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 367.00 | 11 530.00 | | 8 367.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 141.00 | -8 054.00 | | 47 141.00 |
| |
| 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 | 2 220 782.00 | | | 2 220 782.00 |
I2 DECREASES Loans and Financial Fixed Assets | | | 2 220 782.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 2 220 782.00 | |
I4 DECREASES Grand Total | | | 2 220 782.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 220 782.00 | | | 2 220 782.00 |
| |
| 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 | 4 079.00 | 4 079.00 | | 4 079.00 |
8D Social Security and Other Social Organizations | 752.00 | 752.00 | | 752.00 |
8K Other liabilities (including liabilities related to repo transactions) | 43.00 | 43.00 | | 43.00 |
VB VAT | 2 024.00 | 2 024.00 | | 2 024.00 |
VC Group and associates | 57 048.00 | 57 048.00 | | 57 048.00 |
VG Loans with a maturity of up to one year at origin | 212.00 | 212.00 | | 212.00 |
VH Loans with a maturity of more than one year at origin | 203 438.00 | 47 855.00 | 155 583.00 | 203 438.00 |
VK Loans repaid during the year | 50 700.00 | | | 50 700.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 072.00 | 59 072.00 | | 59 072.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 208 525.00 | 52 941.00 | 155 583.00 | 208 525.00 |
