| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 172 252.00 | | 9 172 252.00 | 9 172 252.00 |
BZ Other receivables | 599 115.00 | | 599 115.00 | 599 115.00 |
CF Cash and cash equivalents | 585 247.00 | | 585 247.00 | 585 247.00 |
CJ TOTAL (II) | 1 184 361.00 | | 1 184 361.00 | 1 184 361.00 |
CO Grand total (0 to V) | 10 395 296.00 | | 10 395 296.00 | 10 395 296.00 |
CU Other investments | 9 172 252.00 | | 9 172 252.00 | 9 172 252.00 |
CW Deferred expenses or loan issuance costs | 38 682.00 | | 38 682.00 | 38 682.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 670 522.00 | 3 557 641.00 | | 1 670 522.00 |
DB Share, merger, contribution premiums, etc. | 5 846.00 | 5 846.00 | | 5 846.00 |
DD Legal reserve (1) | 167 053.00 | 97 757.00 | | 167 053.00 |
DH Retained earnings | 1 575 083.00 | 1 541 242.00 | | 1 575 083.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 683 178.00 | 1 612 833.00 | | 1 683 178.00 |
DL TOTAL (I) | 5 101 683.00 | 6 815 319.00 | | 5 101 683.00 |
DU Loans and Debts from Credit Institutions (3) | 5 151 543.00 | 2 573 864.00 | | 5 151 543.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 28 559.00 | | |
DX Trade payables and related accounts | 3 000.00 | 15 869.00 | | 3 000.00 |
DY Tax and social security liabilities | 139 070.00 | | | 139 070.00 |
EC TOTAL (IV) | 5 293 613.00 | 2 618 292.00 | | 5 293 613.00 |
EE Grand total (I to V) | 10 395 296.00 | 9 433 611.00 | | 10 395 296.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 44 600.00 | |
FR Total operating income (I) | | | 44 600.00 | |
FW Other purchases and external expenses | | | 56 513.00 | |
FX Taxes, duties, and similar payments | | | 575.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 35 718.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 92 807.00 | |
GG - OPERATING RESULT (I - II) | | | -48 207.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 801 751.00 | |
GL Other interest and similar income | | | 2 281.00 | |
GP Total financial income (V) | | | 1 804 031.00 | |
GR Interest and similar expenses | | | 125 455.00 | |
GU Total financial expenses (VI) | | | 125 455.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 678 576.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 630 369.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -52 809.00 | -45 452.00 | | -52 809.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 848 631.00 | 1 699 379.00 | | 1 848 631.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 165 453.00 | 86 546.00 | | 165 453.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 683 178.00 | 1 612 833.00 | | 1 683 178.00 |
| |
| 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 | 3 000.00 | 3 000.00 | | 3 000.00 |
8E Income Taxes | 139 070.00 | 139 070.00 | | 139 070.00 |
VC Group and associates | 599 115.00 | | | 599 115.00 |
VG Loans with a maturity of up to one year at origin | 5 151 543.00 | 865 829.00 | 3 428 571.00 | 5 151 543.00 |
VJ Loans taken out during the year | 6 000 000.00 | | | 6 000 000.00 |
VK Loans repaid during the year | 3 428 571.00 | | | 3 428 571.00 |
VS Prepaid expenses | 38 682.00 | | | 38 682.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 637 797.00 | 605 486.00 | 32 311.00 | 637 797.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 293 613.00 | 1 007 899.00 | 3 428 571.00 | 5 293 613.00 |
