| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 9 840.00 | | 9 840.00 | 9 840.00 |
BJ TOTAL (I) | 829 840.00 | | 829 840.00 | 829 840.00 |
BZ Other receivables | 7 808.00 | | 7 808.00 | 7 808.00 |
CD Marketable securities | 20 000.00 | | 20 000.00 | 20 000.00 |
CF Cash and cash equivalents | 92 969.00 | | 92 969.00 | 92 969.00 |
CJ TOTAL (II) | 120 777.00 | | 120 777.00 | 120 777.00 |
CO Grand total (0 to V) | 950 617.00 | | 950 617.00 | 950 617.00 |
CP Shares due in less than one year | 9 840.00 | | | 9 840.00 |
CU Other investments | 820 000.00 | | 820 000.00 | 820 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 517 213.00 | 414 331.00 | | 517 213.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 107 986.00 | 183 255.00 | | 107 986.00 |
DL TOTAL (I) | 630 699.00 | 603 087.00 | | 630 699.00 |
DU Loans and Debts from Credit Institutions (3) | 317 773.00 | 389 741.00 | | 317 773.00 |
DV Miscellaneous Loans and Financial Debts (4) | 818.00 | 819.00 | | 818.00 |
DY Tax and social security liabilities | 1 327.00 | 11 038.00 | | 1 327.00 |
EC TOTAL (IV) | 319 918.00 | 401 599.00 | | 319 918.00 |
EE Grand total (I to V) | 950 617.00 | 1 004 686.00 | | 950 617.00 |
EG Accrued income and payables due within one year | 75 420.00 | 84 158.00 | | 75 420.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 678.00 | |
GF Total Operating Expenses (II) | | | 2 678.00 | |
GG - OPERATING RESULT (I - II) | | | -2 678.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 114 000.00 | |
GP Total financial income (V) | | | 114 000.00 | |
GR Interest and similar expenses | | | 5 093.00 | |
GU Total financial expenses (VI) | | | 5 093.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 108 906.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 106 228.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 758.00 | -1 883.00 | | -1 758.00 |
HL TOTAL REVENUE (I + III + V + VII) | 114 000.00 | 190 000.00 | | 114 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 013.00 | 6 744.00 | | 6 013.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 107 986.00 | 183 255.00 | | 107 986.00 |
| |
| 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 | 829 840.00 | | | 829 840.00 |
I3 DECREASES Total Financial Fixed Assets | | | 829 840.00 | |
I4 DECREASES Grand Total | | | 829 840.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 829 840.00 | | | 829 840.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 1 327.00 | 1 327.00 | | 1 327.00 |
UT Other financial assets | 9 840.00 | 9 840.00 | | 9 840.00 |
VC Group and associates | 7 808.00 | 7 808.00 | | 7 808.00 |
VH Loans with a maturity of more than one year at origin | 317 773.00 | 73 275.00 | 244 497.00 | 317 773.00 |
VI Group and Associates | 818.00 | 818.00 | | 818.00 |
VK Loans repaid during the year | 71 893.00 | | | 71 893.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 648.00 | 17 648.00 | | 17 648.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 319 918.00 | 75 420.00 | 244 497.00 | 319 918.00 |
