| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 267 605.00 | | 267 605.00 | 267 605.00 |
BJ TOTAL (I) | 282 705.00 | | 282 705.00 | 282 705.00 |
CF Cash and cash equivalents | 1 586.00 | | 1 586.00 | 1 586.00 |
CJ TOTAL (II) | 1 588.00 | | 1 588.00 | 1 588.00 |
CO Grand total (0 to V) | 284 290.00 | | 284 290.00 | 284 290.00 |
CU Other investments | 15 100.00 | | 15 100.00 | 15 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 17 847.00 | 17 847.00 | | 17 847.00 |
DH Retained earnings | 118 273.00 | 117 451.00 | | 118 273.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 381.00 | 822.00 | | 1 381.00 |
DL TOTAL (I) | 145 752.00 | 144 370.00 | | 145 752.00 |
DU Loans and Debts from Credit Institutions (3) | 36 823.00 | 42 334.00 | | 36 823.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 922.00 | 105 877.00 | | 100 922.00 |
DX Trade payables and related accounts | 788.00 | 988.00 | | 788.00 |
EC TOTAL (IV) | 138 539.00 | 149 197.00 | | 138 539.00 |
EE Grand total (I to V) | 284 290.00 | 293 567.00 | | 284 290.00 |
EG Accrued income and payables due within one year | 109 667.00 | 117 672.00 | | 109 667.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 808.00 | |
GF Total Operating Expenses (II) | | | 1 807.00 | |
GG - OPERATING RESULT (I - II) | | | -1 806.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 417.00 | |
GP Total financial income (V) | | | 3 417.00 | |
GR Interest and similar expenses | | | 228.00 | |
GU Total financial expenses (VI) | | | 228.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 189.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 381.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 417.00 | 2 835.00 | | 3 417.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 038.00 | 2 013.00 | | 2 038.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 381.00 | 822.00 | | 1 381.00 |
| |
| 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 | 293 287.00 | | 6 374.00 | 293 287.00 |
I3 DECREASES Total Financial Fixed Assets | | 16 956.00 | 282 705.00 | |
I4 DECREASES Grand Total | | 16 956.00 | 282 705.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 293 287.00 | | 6 374.00 | 293 287.00 |
| |
| 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 | 788.00 | 788.00 | | 788.00 |
UL Receivables related to investments | 267 605.00 | 267 605.00 | | 267 605.00 |
VG Loans with a maturity of up to one year at origin | 15.00 | 15.00 | | 15.00 |
VH Loans with a maturity of more than one year at origin | 34 381.00 | 10 949.00 | 23 431.00 | 34 381.00 |
VI Group and Associates | 100 922.00 | 100 922.00 | | 100 922.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 267 605.00 | 267 605.00 | | 267 605.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 136 106.00 | 112 675.00 | 23 431.00 | 136 106.00 |
