| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 4 453.00 | | 4 453.00 | 4 453.00 |
BH Other financial assets | 1 747.00 | | 1 747.00 | 1 747.00 |
BJ TOTAL (I) | 596 076.00 | | 596 076.00 | 596 076.00 |
BZ Other receivables | 150 775.00 | | 150 775.00 | 150 775.00 |
CF Cash and cash equivalents | 42 178.00 | | 42 178.00 | 42 178.00 |
CJ TOTAL (II) | 192 953.00 | | 192 953.00 | 192 953.00 |
CO Grand total (0 to V) | 789 029.00 | | 789 029.00 | 789 029.00 |
CU Other investments | 589 876.00 | | 589 876.00 | 589 876.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | -5 047.00 | -12 914.00 | | -5 047.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 269.00 | 7 867.00 | | 44 269.00 |
DK Regulated provisions | 20 085.00 | 13 905.00 | | 20 085.00 |
DL TOTAL (I) | 79 307.00 | 28 858.00 | | 79 307.00 |
DU Loans and Debts from Credit Institutions (3) | 280 078.00 | 338 038.00 | | 280 078.00 |
DV Miscellaneous Loans and Financial Debts (4) | 330 242.00 | 256 404.00 | | 330 242.00 |
DY Tax and social security liabilities | 99 371.00 | 10 287.00 | | 99 371.00 |
EA Other liabilities | 30.00 | 26.00 | | 30.00 |
EC TOTAL (IV) | 709 722.00 | 604 755.00 | | 709 722.00 |
EE Grand total (I to V) | 789 029.00 | 633 614.00 | | 789 029.00 |
EG Accrued income and payables due within one year | 502 976.00 | 324 805.00 | | 502 976.00 |
EI Including equity loans | 330 242.00 | | | 330 242.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 239.00 | |
GF Total Operating Expenses (II) | | | 6 239.00 | |
GG - OPERATING RESULT (I - II) | | | -6 239.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 55 138.00 | |
GL Other interest and similar income | | | 1 012.00 | |
GP Total financial income (V) | | | 56 150.00 | |
GR Interest and similar expenses | | | 10 358.00 | |
GU Total financial expenses (VI) | | | 10 358.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 45 793.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 39 553.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 6 180.00 | 6 180.00 | | 6 180.00 |
HH Total exceptional expenses (VIII) | 6 180.00 | 6 180.00 | | 6 180.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 180.00 | -6 180.00 | | -6 180.00 |
HK Income tax | -10 896.00 | -11 155.00 | | -10 896.00 |
HL TOTAL REVENUE (I + III + V + VII) | 56 150.00 | 19 043.00 | | 56 150.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 881.00 | 11 176.00 | | 11 881.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 269.00 | 7 867.00 | | 44 269.00 |
| |
| 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 | 596 076.00 | | | 596 076.00 |
I3 DECREASES Total Financial Fixed Assets | | | 596 076.00 | |
I4 DECREASES Grand Total | | | 596 076.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 596 076.00 | | | 596 076.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 322 848.00 | 322 848.00 | | 322 848.00 |
8E Income Taxes | 99 371.00 | 99 371.00 | | 99 371.00 |
8K Other liabilities (including liabilities related to repo transactions) | 30.00 | 30.00 | | 30.00 |
UT Other financial assets | 1 747.00 | | 1 747.00 | 1 747.00 |
VC Group and associates | 150 775.00 | 150 775.00 | | 150 775.00 |
VG Loans with a maturity of up to one year at origin | 128.00 | 128.00 | | 128.00 |
VH Loans with a maturity of more than one year at origin | 279 951.00 | 73 205.00 | 206 746.00 | 279 951.00 |
VI Group and Associates | 7 394.00 | 7 394.00 | | 7 394.00 |
VK Loans repaid during the year | 57 934.00 | | | 57 934.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 152 522.00 | 150 775.00 | 1 747.00 | 152 522.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 709 722.00 | 502 976.00 | 206 746.00 | 709 722.00 |
