| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 080 740.00 | | 1 080 740.00 | 1 080 740.00 |
BZ Other receivables | 40 590.00 | | 40 590.00 | 40 590.00 |
CF Cash and cash equivalents | 977.00 | | 977.00 | 977.00 |
CJ TOTAL (II) | 41 567.00 | | 41 567.00 | 41 567.00 |
CO Grand total (0 to V) | 1 122 307.00 | | 1 122 307.00 | 1 122 307.00 |
CU Other investments | 1 080 740.00 | | 1 080 740.00 | 1 080 740.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 000.00 | 120 000.00 | | 120 000.00 |
DG Other reserves | 118 076.00 | | | 118 076.00 |
DH Retained earnings | | -53 170.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 76 869.00 | 171 246.00 | | 76 869.00 |
DL TOTAL (I) | 314 945.00 | 238 076.00 | | 314 945.00 |
DU Loans and Debts from Credit Institutions (3) | 690 695.00 | 764 013.00 | | 690 695.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 000.00 | 100 000.00 | | 100 000.00 |
DX Trade payables and related accounts | 978.00 | 960.00 | | 978.00 |
DY Tax and social security liabilities | 15 689.00 | 18 115.00 | | 15 689.00 |
EC TOTAL (IV) | 807 362.00 | 883 088.00 | | 807 362.00 |
EE Grand total (I to V) | 1 122 307.00 | 1 121 165.00 | | 1 122 307.00 |
EG Accrued income and payables due within one year | 807 362.00 | 192 924.00 | | 807 362.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 927.00 | |
GF Total Operating Expenses (II) | | | 2 927.00 | |
GG - OPERATING RESULT (I - II) | | | -2 927.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 84 989.00 | |
GP Total financial income (V) | | | 84 989.00 | |
GR Interest and similar expenses | | | 8 019.00 | |
GU Total financial expenses (VI) | | | 8 019.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 76 969.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 74 042.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 827.00 | -2 695.00 | | -2 827.00 |
HL TOTAL REVENUE (I + III + V + VII) | 84 989.00 | 179 977.00 | | 84 989.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 119.00 | 8 730.00 | | 8 119.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 76 869.00 | 171 246.00 | | 76 869.00 |
| |
| 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 | 1 080 740.00 | | | 1 080 740.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 080 740.00 | |
I4 DECREASES Grand Total | | | 1 080 740.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 080 740.00 | | | 1 080 740.00 |
| |
| 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 | 978.00 | 978.00 | | 978.00 |
8E Income Taxes | 15 689.00 | 15 689.00 | | 15 689.00 |
VC Group and associates | 40 590.00 | 40 590.00 | | 40 590.00 |
VH Loans with a maturity of more than one year at origin | 690 695.00 | 690 695.00 | | 690 695.00 |
VI Group and Associates | 100 000.00 | 100 000.00 | | 100 000.00 |
VJ Loans taken out during the year | 761 209.00 | | | 761 209.00 |
VK Loans repaid during the year | 834 475.00 | | | 834 475.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 590.00 | 40 590.00 | | 40 590.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 807 362.00 | 807 362.00 | | 807 362.00 |
