| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 96.00 | | 96.00 | 96.00 |
BJ TOTAL (I) | 600 096.00 | | 600 096.00 | 600 096.00 |
BZ Other receivables | 13 587.00 | | 13 587.00 | 13 587.00 |
CF Cash and cash equivalents | 23 236.00 | | 23 236.00 | 23 236.00 |
CJ TOTAL (II) | 36 823.00 | | 36 823.00 | 36 823.00 |
CO Grand total (0 to V) | 636 919.00 | | 636 919.00 | 636 919.00 |
CP Shares due in less than one year | 96.00 | | | 96.00 |
CU Other investments | 600 000.00 | | 600 000.00 | 600 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DD Legal reserve (1) | 10.00 | 10.00 | | 10.00 |
DG Other reserves | 393 525.00 | 299 081.00 | | 393 525.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 84 157.00 | 94 444.00 | | 84 157.00 |
DL TOTAL (I) | 477 792.00 | 393 635.00 | | 477 792.00 |
DU Loans and Debts from Credit Institutions (3) | 1 159.00 | 78 942.00 | | 1 159.00 |
DV Miscellaneous Loans and Financial Debts (4) | 54 709.00 | 13 865.00 | | 54 709.00 |
DX Trade payables and related accounts | 4 259.00 | 4 115.00 | | 4 259.00 |
DY Tax and social security liabilities | | 25 318.00 | | |
EA Other liabilities | 99 000.00 | 99 000.00 | | 99 000.00 |
EC TOTAL (IV) | 159 126.00 | 221 239.00 | | 159 126.00 |
EE Grand total (I to V) | 636 919.00 | 614 876.00 | | 636 919.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 159.00 | 1 168.00 | | 1 159.00 |
EI Including equity loans | 54 709.00 | | | 54 709.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | | |
FW Other purchases and external expenses | | | 3 946.00 | |
FY Salaries and Wages | | | 1 145.00 | |
GF Total Operating Expenses (II) | | | 5 091.00 | |
GG - OPERATING RESULT (I - II) | | | -5 091.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GR Interest and similar expenses | | | 2 924.00 | |
GU Total financial expenses (VI) | | | 2 924.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 97 076.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 91 984.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 827.00 | -5 574.00 | | 7 827.00 |
HL TOTAL REVENUE (I + III + V + VII) | 100 000.00 | 100 000.00 | | 100 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 843.00 | 5 556.00 | | 15 843.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 84 157.00 | 94 444.00 | | 84 157.00 |
| |
| 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 | 600 096.00 | | | 600 096.00 |
I3 DECREASES Total Financial Fixed Assets | | | 600 096.00 | |
I4 DECREASES Grand Total | | | 600 096.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 600 096.00 | | | 600 096.00 |
| |
| 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 | 4 259.00 | 4 259.00 | | 4 259.00 |
8K Other liabilities (including liabilities related to repo transactions) | 99 000.00 | 99 000.00 | | 99 000.00 |
UL Receivables related to investments | 96.00 | 96.00 | | 96.00 |
VG Loans with a maturity of up to one year at origin | 1 159.00 | 1 159.00 | | 1 159.00 |
VI Group and Associates | 54 709.00 | 54 709.00 | | 54 709.00 |
VJ Loans taken out during the year | 290 259.00 | | | 290 259.00 |
VK Loans repaid during the year | 367 233.00 | | | 367 233.00 |
VM Income taxes | 13 533.00 | 13 533.00 | | 13 533.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 54.00 | 54.00 | | 54.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 683.00 | 13 683.00 | | 13 683.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 159 127.00 | 159 127.00 | | 159 127.00 |
