| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 38.00 | | 38.00 | 38.00 |
BH Other financial assets | 2 250.00 | | 2 250.00 | 2 250.00 |
BJ TOTAL (I) | 232 288.00 | | 232 288.00 | 232 288.00 |
BZ Other receivables | 5 971.00 | | 5 971.00 | 5 971.00 |
CF Cash and cash equivalents | 14 798.00 | | 14 798.00 | 14 798.00 |
CJ TOTAL (II) | 20 769.00 | | 20 769.00 | 20 769.00 |
CO Grand total (0 to V) | 253 057.00 | | 253 057.00 | 253 057.00 |
CP Shares due in less than one year | 2 250.00 | | | 2 250.00 |
CU Other investments | 230 000.00 | | 230 000.00 | 230 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 600.00 | 1 600.00 | | 1 600.00 |
DD Legal reserve (1) | 160.00 | 160.00 | | 160.00 |
DG Other reserves | 97 943.00 | 54 728.00 | | 97 943.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 659.00 | 43 214.00 | | -3 659.00 |
DL TOTAL (I) | 96 044.00 | 99 703.00 | | 96 044.00 |
DU Loans and Debts from Credit Institutions (3) | 118 214.00 | 130 968.00 | | 118 214.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 592.00 | 11 000.00 | | 20 592.00 |
DX Trade payables and related accounts | 1 439.00 | 1 439.00 | | 1 439.00 |
DY Tax and social security liabilities | 3 274.00 | | | 3 274.00 |
EA Other liabilities | 13 494.00 | 14 403.00 | | 13 494.00 |
EC TOTAL (IV) | 157 013.00 | 157 810.00 | | 157 013.00 |
EE Grand total (I to V) | 253 057.00 | 257 512.00 | | 253 057.00 |
EG Accrued income and payables due within one year | 67 337.00 | 55 187.00 | | 67 337.00 |
EI Including equity loans | 20 592.00 | | | 20 592.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 504.00 | |
GF Total Operating Expenses (II) | | | 2 504.00 | |
GG - OPERATING RESULT (I - II) | | | -2 504.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 3 729.00 | |
GU Total financial expenses (VI) | | | 3 729.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 729.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 233.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 574.00 | -123.00 | | -2 574.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 50 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 659.00 | 6 786.00 | | 3 659.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 659.00 | 43 214.00 | | -3 659.00 |
| |
| 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 | 232 288.00 | | | 232 288.00 |
I3 DECREASES Total Financial Fixed Assets | | | 232 288.00 | |
I4 DECREASES Grand Total | | | 232 288.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 232 288.00 | | | 232 288.00 |
| |
| 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 | 1 439.00 | 1 439.00 | | 1 439.00 |
8E Income Taxes | 3 274.00 | 3 274.00 | | 3 274.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 494.00 | 13 494.00 | | 13 494.00 |
UT Other financial assets | 2 250.00 | 2 250.00 | | 2 250.00 |
VC Group and associates | 5 971.00 | 5 971.00 | | 5 971.00 |
VH Loans with a maturity of more than one year at origin | 118 214.00 | 28 538.00 | 89 676.00 | 118 214.00 |
VI Group and Associates | 20 592.00 | 20 592.00 | | 20 592.00 |
VK Loans repaid during the year | 12 754.00 | | | 12 754.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 221.00 | 8 221.00 | | 8 221.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 157 013.00 | 67 337.00 | 89 676.00 | 157 013.00 |
