| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 470 636.00 | | 2 470 636.00 | 2 470 636.00 |
CF Cash and cash equivalents | 259 089.00 | | 259 089.00 | 259 089.00 |
CJ TOTAL (II) | 259 089.00 | | 259 089.00 | 259 089.00 |
CO Grand total (0 to V) | 2 729 725.00 | | 2 729 725.00 | 2 729 725.00 |
CU Other investments | 2 470 636.00 | | 2 470 636.00 | 2 470 636.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 158 000.00 | 1 158 000.00 | | 1 158 000.00 |
DD Legal reserve (1) | 36 336.00 | 29 402.00 | | 36 336.00 |
DH Retained earnings | 505 195.00 | 423 445.00 | | 505 195.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 244 284.00 | 138 684.00 | | 244 284.00 |
DL TOTAL (I) | 1 943 816.00 | 1 749 532.00 | | 1 943 816.00 |
DU Loans and Debts from Credit Institutions (3) | 688 430.00 | 826 506.00 | | 688 430.00 |
DV Miscellaneous Loans and Financial Debts (4) | 97 478.00 | 98 275.00 | | 97 478.00 |
DX Trade payables and related accounts | | 3 692.00 | | |
EC TOTAL (IV) | 785 908.00 | 928 474.00 | | 785 908.00 |
EE Grand total (I to V) | 2 729 725.00 | 2 678 006.00 | | 2 729 725.00 |
EI Including equity loans | 97 478.00 | | | 97 478.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 289.00 | |
GF Total Operating Expenses (II) | | | 4 289.00 | |
GG - OPERATING RESULT (I - II) | | | -4 288.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 262 560.00 | |
GP Total financial income (V) | | | 262 560.00 | |
GR Interest and similar expenses | | | 13 987.00 | |
GU Total financial expenses (VI) | | | 13 987.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 248 572.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 244 284.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 10.00 | | |
HH Total exceptional expenses (VIII) | | 10.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -10.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 262 560.00 | 165 500.00 | | 262 560.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 276.00 | 26 813.00 | | 18 276.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 244 284.00 | 138 684.00 | | 244 284.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VH Loans with a maturity of more than one year at origin | 688 431.00 | 688 431.00 | | 688 431.00 |
VI Group and Associates | 97 478.00 | 97 478.00 | | 97 478.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 785 909.00 | 785 909.00 | | 785 909.00 |
