| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 706.00 | 706.00 | | 706.00 |
BH Other financial assets | 20 000.00 | | 20 000.00 | 20 000.00 |
BJ TOTAL (I) | 1 470 706.00 | 706.00 | 1 470 000.00 | 1 470 706.00 |
BZ Other receivables | 85 256.00 | | 85 256.00 | 85 256.00 |
CF Cash and cash equivalents | 993.00 | | 993.00 | 993.00 |
CJ TOTAL (II) | 86 249.00 | | 86 249.00 | 86 249.00 |
CO Grand total (0 to V) | 1 556 955.00 | 706.00 | 1 556 249.00 | 1 556 955.00 |
CU Other investments | 1 450 000.00 | | 1 450 000.00 | 1 450 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 16 863.00 | 8 238.00 | | 16 863.00 |
DG Other reserves | 320 414.00 | 156 521.00 | | 320 414.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 213 675.00 | 172 518.00 | | 213 675.00 |
DL TOTAL (I) | 850 953.00 | 637 278.00 | | 850 953.00 |
DU Loans and Debts from Credit Institutions (3) | 356 333.00 | 557 374.00 | | 356 333.00 |
DV Miscellaneous Loans and Financial Debts (4) | 346 498.00 | 359 139.00 | | 346 498.00 |
DX Trade payables and related accounts | 2 464.00 | 19 675.00 | | 2 464.00 |
EC TOTAL (IV) | 705 295.00 | 936 188.00 | | 705 295.00 |
EE Grand total (I to V) | 1 556 249.00 | 1 573 467.00 | | 1 556 249.00 |
EG Accrued income and payables due within one year | 565 654.00 | 600 961.00 | | 565 654.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FO Operating subsidies | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | -2 633.00 | |
FX Taxes, duties, and similar payments | | | 316.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | -2 317.00 | |
GG - OPERATING RESULT (I - II) | | | 2 317.00 | |
GL Other interest and similar income | | | 225 000.00 | |
GP Total financial income (V) | | | 225 000.00 | |
GR Interest and similar expenses | | | 24 198.00 | |
GU Total financial expenses (VI) | | | 24 198.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 200 801.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 203 119.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1.00 | | | 1.00 |
HE Exceptional expenses on management operations | | 5 085.00 | | |
HH Total exceptional expenses (VIII) | | 5 085.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -5 085.00 | | |
HK Income tax | -10 556.00 | -23 655.00 | | -10 556.00 |
HL TOTAL REVENUE (I + III + V + VII) | 225 000.00 | 230 323.00 | | 225 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 325.00 | 57 805.00 | | 11 325.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 213 675.00 | 172 518.00 | | 213 675.00 |
| |
| 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 | 1 470 707.00 | | | 1 470 707.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 470 000.00 | |
I4 DECREASES Grand Total | | | 1 470 707.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 707.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 707.00 | | | 707.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 470 000.00 | | | 1 470 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 707.00 | | | 707.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 707.00 | | | 707.00 |
| |
| 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 | 2 464.00 | 2 464.00 | | 2 464.00 |
UT Other financial assets | 20 000.00 | | 20 000.00 | 20 000.00 |
VC Group and associates | 59 448.00 | 59 448.00 | | 59 448.00 |
VG Loans with a maturity of up to one year at origin | 20 810.00 | 20 810.00 | | 20 810.00 |
VH Loans with a maturity of more than one year at origin | 335 523.00 | 195 881.00 | 139 642.00 | 335 523.00 |
VI Group and Associates | 346 498.00 | 346 498.00 | | 346 498.00 |
VK Loans repaid during the year | 200 586.00 | | | 200 586.00 |
VM Income taxes | 21 424.00 | 21 424.00 | | 21 424.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 100 872.00 | 80 872.00 | 20 000.00 | 100 872.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 705 296.00 | 565 654.00 | 139 642.00 | 705 296.00 |
