| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 208 016.00 | | 208 016.00 | 208 016.00 |
BZ Other receivables | 41 081.00 | | 41 081.00 | 41 081.00 |
CF Cash and cash equivalents | 107 006.00 | | 107 006.00 | 107 006.00 |
CJ TOTAL (II) | 148 087.00 | | 148 087.00 | 148 087.00 |
CO Grand total (0 to V) | 356 103.00 | | 356 103.00 | 356 103.00 |
CU Other investments | 208 016.00 | | 208 016.00 | 208 016.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 020.00 | | | 1 020.00 |
DD Legal reserve (1) | 102.00 | | | 102.00 |
DG Other reserves | 172 312.00 | | | 172 312.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 68 932.00 | | | 68 932.00 |
DL TOTAL (I) | 242 365.00 | | | 242 365.00 |
DU Loans and Debts from Credit Institutions (3) | 107 955.00 | | | 107 955.00 |
DV Miscellaneous Loans and Financial Debts (4) | 384.00 | | | 384.00 |
EA Other liabilities | 5 399.00 | | | 5 399.00 |
EC TOTAL (IV) | 113 738.00 | | | 113 738.00 |
EE Grand total (I to V) | 356 103.00 | | | 356 103.00 |
EG Accrued income and payables due within one year | 36 287.00 | | | 36 287.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 634.00 | |
GF Total Operating Expenses (II) | | | 2 634.00 | |
GG - OPERATING RESULT (I - II) | | | -2 634.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 73 142.00 | |
GP Total financial income (V) | | | 73 142.00 | |
GR Interest and similar expenses | | | 1 576.00 | |
GU Total financial expenses (VI) | | | 1 576.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 71 565.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 68 932.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 73 142.00 | | | 73 142.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 210.00 | | | 4 210.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 68 932.00 | | | 68 932.00 |
| |
| 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 | 208 011.00 | | 5.00 | 208 011.00 |
I3 DECREASES Total Financial Fixed Assets | | | 208 016.00 | |
I4 DECREASES Grand Total | | | 208 016.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 208 011.00 | | 5.00 | 208 011.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 5 399.00 | 5 399.00 | | 5 399.00 |
VH Loans with a maturity of more than one year at origin | 107 955.00 | 30 504.00 | 77 450.00 | 107 955.00 |
VI Group and Associates | 384.00 | 384.00 | | 384.00 |
VK Loans repaid during the year | 30 092.00 | | | 30 092.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 41 081.00 | 41 081.00 | | 41 081.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 081.00 | 41 081.00 | | 41 081.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 113 738.00 | 36 287.00 | 77 450.00 | 113 738.00 |
