| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 2 114 160.00 | | 2 114 160.00 | 2 114 160.00 |
BJ TOTAL (I) | 2 114 260.00 | | 2 114 260.00 | 2 114 260.00 |
BZ Other receivables | 571 673.00 | | 571 673.00 | 571 673.00 |
CF Cash and cash equivalents | 5 686.00 | | 5 686.00 | 5 686.00 |
CJ TOTAL (II) | 577 359.00 | | 577 359.00 | 577 359.00 |
CO Grand total (0 to V) | 2 691 619.00 | | 2 691 619.00 | 2 691 619.00 |
CU Other investments | 100.00 | | 100.00 | 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 666 107.00 | 329 502.00 | | 666 107.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 298 030.00 | 336 605.00 | | 298 030.00 |
DL TOTAL (I) | 965 237.00 | 667 207.00 | | 965 237.00 |
DU Loans and Debts from Credit Institutions (3) | 1 291 861.00 | 1 290 403.00 | | 1 291 861.00 |
DV Miscellaneous Loans and Financial Debts (4) | 279 000.00 | 279 000.00 | | 279 000.00 |
DX Trade payables and related accounts | 3 834.00 | 3 768.00 | | 3 834.00 |
EA Other liabilities | 151 688.00 | 151 688.00 | | 151 688.00 |
EC TOTAL (IV) | 1 726 383.00 | 1 724 859.00 | | 1 726 383.00 |
EE Grand total (I to V) | 2 691 619.00 | 2 392 066.00 | | 2 691 619.00 |
EG Accrued income and payables due within one year | 268 974.00 | 278 199.00 | | 268 974.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 939.00 | |
GF Total Operating Expenses (II) | | | 11 939.00 | |
GG - OPERATING RESULT (I - II) | | | -11 939.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 330 496.00 | |
GL Other interest and similar income | | | 1 942.00 | |
GP Total financial income (V) | | | 332 438.00 | |
GR Interest and similar expenses | | | 22 469.00 | |
GU Total financial expenses (VI) | | | 22 469.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 309 969.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 298 030.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 332 438.00 | 370 693.00 | | 332 438.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 408.00 | 34 088.00 | | 34 408.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 298 030.00 | 336 605.00 | | 298 030.00 |
| |
| 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 | 2 100 100.00 | | 14 160.00 | 2 100 100.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 114 260.00 | |
I4 DECREASES Grand Total | | | 2 114 260.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 100 100.00 | | 14 160.00 | 2 100 100.00 |
| |
| 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 | 3 834.00 | 3 834.00 | | 3 834.00 |
8K Other liabilities (including liabilities related to repo transactions) | 151 688.00 | 1 688.00 | 150 000.00 | 151 688.00 |
VC Group and associates | 571 673.00 | 571 673.00 | | 571 673.00 |
VH Loans with a maturity of more than one year at origin | 1 291 861.00 | 263 452.00 | 1 028 409.00 | 1 291 861.00 |
VI Group and Associates | 279 000.00 | | | 279 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 571 673.00 | 571 673.00 | | 571 673.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 726 383.00 | 268 974.00 | 1 178 409.00 | 1 726 383.00 |
