| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 259 510.00 | | 259 510.00 | 259 510.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 2 507.00 | | 2 507.00 | 2 507.00 |
CJ TOTAL (II) | 2 507.00 | | 2 507.00 | 2 507.00 |
CO Grand total (0 to V) | 262 017.00 | | 262 017.00 | 262 017.00 |
CU Other investments | 259 510.00 | | 259 510.00 | 259 510.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 980.00 | 980.00 | | 980.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DG Other reserves | 73 358.00 | 40 510.00 | | 73 358.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 55 829.00 | 54 847.00 | | 55 829.00 |
DK Regulated provisions | 9 510.00 | 9 510.00 | | 9 510.00 |
DL TOTAL (I) | 140 077.00 | 106 248.00 | | 140 077.00 |
DU Loans and Debts from Credit Institutions (3) | 121 008.00 | 154 877.00 | | 121 008.00 |
DV Miscellaneous Loans and Financial Debts (4) | 932.00 | 932.00 | | 932.00 |
DY Tax and social security liabilities | | 3 440.00 | | |
EC TOTAL (IV) | 121 940.00 | 159 249.00 | | 121 940.00 |
EE Grand total (I to V) | 262 017.00 | 265 497.00 | | 262 017.00 |
EG Accrued income and payables due within one year | 35 991.00 | 39 206.00 | | 35 991.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 208.00 | |
GF Total Operating Expenses (II) | | | 2 208.00 | |
GG - OPERATING RESULT (I - II) | | | -2 208.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 000.00 | |
GP Total financial income (V) | | | 60 000.00 | |
GR Interest and similar expenses | | | 1 963.00 | |
GU Total financial expenses (VI) | | | 1 963.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 58 037.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 55 829.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 60 000.00 | 60 000.00 | | 60 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 171.00 | 5 153.00 | | 4 171.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 55 829.00 | 54 847.00 | | 55 829.00 |
| |
| 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 | 259 510.00 | | | 259 510.00 |
I3 DECREASES Total Financial Fixed Assets | | | 259 510.00 | |
I4 DECREASES Grand Total | | | 259 510.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 259 510.00 | | | 259 510.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 9 510.00 | | | 9 510.00 |
7C Grand total | 9 510.00 | | | 9 510.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VH Loans with a maturity of more than one year at origin | 121 008.00 | 35 059.00 | 85 949.00 | 121 008.00 |
VI Group and Associates | 932.00 | 932.00 | | 932.00 |
VK Loans repaid during the year | 33 588.00 | | | 33 588.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 121 940.00 | 35 991.00 | 85 949.00 | 121 940.00 |
