| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 295 000.00 | | 295 000.00 | 295 000.00 |
BZ Other receivables | 35 487.00 | | 35 487.00 | 35 487.00 |
CF Cash and cash equivalents | 1 868.00 | | 1 868.00 | 1 868.00 |
CJ TOTAL (II) | 37 355.00 | | 37 355.00 | 37 355.00 |
CO Grand total (0 to V) | 332 355.00 | | 332 355.00 | 332 355.00 |
CU Other investments | 295 000.00 | | 295 000.00 | 295 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DG Other reserves | 98 738.00 | 70 000.00 | | 98 738.00 |
DH Retained earnings | 801.00 | 801.00 | | 801.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 506.00 | 48 738.00 | | 22 506.00 |
DL TOTAL (I) | 125 347.00 | 122 840.00 | | 125 347.00 |
DU Loans and Debts from Credit Institutions (3) | 151 637.00 | 194 952.00 | | 151 637.00 |
DV Miscellaneous Loans and Financial Debts (4) | 52 604.00 | 35 487.00 | | 52 604.00 |
DX Trade payables and related accounts | 2 767.00 | 1 381.00 | | 2 767.00 |
EC TOTAL (IV) | 207 008.00 | 231 820.00 | | 207 008.00 |
EE Grand total (I to V) | 332 355.00 | 354 661.00 | | 332 355.00 |
EG Accrued income and payables due within one year | 55 371.00 | 36 868.00 | | 55 371.00 |
EI Including equity loans | 52 604.00 | | | 52 604.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 247.00 | |
FX Taxes, duties, and similar payments | | | 214.00 | |
GE Other Expenses | | | 2 088.00 | |
GF Total Operating Expenses (II) | | | 5 549.00 | |
GG - OPERATING RESULT (I - II) | | | -5 549.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 29 982.00 | |
GP Total financial income (V) | | | 29 982.00 | |
GR Interest and similar expenses | | | 1 926.00 | |
GU Total financial expenses (VI) | | | 1 926.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 28 056.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 506.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 29 982.00 | 53 094.00 | | 29 982.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 476.00 | 4 355.00 | | 7 476.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 506.00 | 48 738.00 | | 22 506.00 |
| |
| 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 | 295 000.00 | | | 295 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 295 000.00 | |
I4 DECREASES Grand Total | | | 295 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 295 000.00 | | | 295 000.00 |
| |
| 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 | 2 767.00 | 2 767.00 | | 2 767.00 |
8K Other liabilities (including liabilities related to repo transactions) | 52 604.00 | 52 604.00 | | 52 604.00 |
VH Loans with a maturity of more than one year at origin | 151 638.00 | | | 151 638.00 |
VK Loans repaid during the year | 43 315.00 | | | 43 315.00 |
VP Miscellaneous | 35 487.00 | 35 487.00 | | 35 487.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 35 487.00 | 35 487.00 | | 35 487.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 207 009.00 | 55 371.00 | | 207 009.00 |
