| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 237 882.00 | | 237 882.00 | 237 882.00 |
BZ Other receivables | 83 738.00 | | 83 738.00 | 83 738.00 |
CF Cash and cash equivalents | 8 040.00 | | 8 040.00 | 8 040.00 |
CJ TOTAL (II) | 91 778.00 | | 91 778.00 | 91 778.00 |
CO Grand total (0 to V) | 329 660.00 | | 329 660.00 | 329 660.00 |
CS Evaluated investments - equity method | 237 882.00 | | 237 882.00 | 237 882.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DG Other reserves | 36 549.00 | | | 36 549.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 77 753.00 | 36 749.00 | | 77 753.00 |
DL TOTAL (I) | 116 502.00 | 38 749.00 | | 116 502.00 |
DU Loans and Debts from Credit Institutions (3) | 210 669.00 | 95 373.00 | | 210 669.00 |
DX Trade payables and related accounts | 1 732.00 | 700.00 | | 1 732.00 |
DY Tax and social security liabilities | 756.00 | 453.00 | | 756.00 |
EC TOTAL (IV) | 213 158.00 | 96 527.00 | | 213 158.00 |
EE Grand total (I to V) | 329 660.00 | 135 276.00 | | 329 660.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 297.00 | |
FX Taxes, duties, and similar payments | | | 137.00 | |
GF Total Operating Expenses (II) | | | 4 434.00 | |
GG - OPERATING RESULT (I - II) | | | -4 434.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 83 738.00 | |
GP Total financial income (V) | | | 83 738.00 | |
GR Interest and similar expenses | | | 1 550.00 | |
GU Total financial expenses (VI) | | | 1 550.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 82 187.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 77 753.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 83 738.00 | 43 041.00 | | 83 738.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 984.00 | 6 292.00 | | 5 984.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 77 753.00 | 36 749.00 | | 77 753.00 |
| |
| 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 | 107 882.00 | | 130 000.00 | 107 882.00 |
I3 DECREASES Total Financial Fixed Assets | | | 237 882.00 | |
I4 DECREASES Grand Total | | | 237 882.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 107 882.00 | | 130 000.00 | 107 882.00 |
| |
| 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 | 1 732.00 | 1 732.00 | | 1 732.00 |
8K Other liabilities (including liabilities related to repo transactions) | 756.00 | 756.00 | | 756.00 |
VH Loans with a maturity of more than one year at origin | 210 669.00 | 35 098.00 | 137 509.00 | 210 669.00 |
VK Loans repaid during the year | 15 467.00 | | | 15 467.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 213 158.00 | 37 587.00 | 137 509.00 | 213 158.00 |
