| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 647 239.00 | | 647 239.00 | 647 239.00 |
BZ Other receivables | 24 138.00 | | 24 138.00 | 24 138.00 |
CF Cash and cash equivalents | 831.00 | | 831.00 | 831.00 |
CJ TOTAL (II) | 24 970.00 | | 24 970.00 | 24 970.00 |
CO Grand total (0 to V) | 672 209.00 | | 672 209.00 | 672 209.00 |
CU Other investments | 647 239.00 | | 647 239.00 | 647 239.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 322 288.00 | 322 288.00 | | 322 288.00 |
DD Legal reserve (1) | 5 246.00 | 4 465.00 | | 5 246.00 |
DG Other reserves | 99 674.00 | 84 849.00 | | 99 674.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 134.00 | 15 605.00 | | 15 134.00 |
DL TOTAL (I) | 442 343.00 | 427 208.00 | | 442 343.00 |
DU Loans and Debts from Credit Institutions (3) | 227 205.00 | 240 136.00 | | 227 205.00 |
DX Trade payables and related accounts | 1 080.00 | 1 440.00 | | 1 080.00 |
DY Tax and social security liabilities | 1 580.00 | 3 751.00 | | 1 580.00 |
EC TOTAL (IV) | 229 865.00 | 245 327.00 | | 229 865.00 |
EE Grand total (I to V) | 672 209.00 | 672 535.00 | | 672 209.00 |
EG Accrued income and payables due within one year | 30 696.00 | 245 327.00 | | 30 696.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 514.00 | |
GF Total Operating Expenses (II) | | | 2 514.00 | |
GG - OPERATING RESULT (I - II) | | | -2 514.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 19 000.00 | |
GP Total financial income (V) | | | 19 000.00 | |
GR Interest and similar expenses | | | 1 998.00 | |
GU Total financial expenses (VI) | | | 1 998.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 17 001.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 486.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -648.00 | -1 246.00 | | -648.00 |
HL TOTAL REVENUE (I + III + V + VII) | 19 000.00 | 19 000.00 | | 19 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 865.00 | 3 394.00 | | 3 865.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 134.00 | 15 605.00 | | 15 134.00 |
| |
| 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 | 647 239.00 | | | 647 239.00 |
I3 DECREASES Total Financial Fixed Assets | | | 647 239.00 | |
I4 DECREASES Grand Total | | | 647 239.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 647 239.00 | | | 647 239.00 |
| |
| 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 | 1 080.00 | 1 080.00 | | 1 080.00 |
8E Income Taxes | 1 580.00 | 1 580.00 | | 1 580.00 |
VC Group and associates | 5 326.00 | 5 326.00 | | 5 326.00 |
VH Loans with a maturity of more than one year at origin | 227 205.00 | 28 036.00 | 114 560.00 | 227 205.00 |
VK Loans repaid during the year | 12 930.00 | | | 12 930.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 18 812.00 | 18 812.00 | | 18 812.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 138.00 | 24 138.00 | | 24 138.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 229 865.00 | 30 696.00 | 114 560.00 | 229 865.00 |
