| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 2 115 019.00 | | 2 115 019.00 | 2 115 019.00 |
BZ Other receivables | 172 152.00 | | 172 152.00 | 172 152.00 |
CF Cash and cash equivalents | 32 933.00 | | 32 933.00 | 32 933.00 |
CH Prepaid expenses | 201.00 | | 201.00 | 201.00 |
CJ TOTAL (II) | 205 286.00 | | 205 286.00 | 205 286.00 |
CO Grand total (0 to V) | 2 320 306.00 | | 2 320 306.00 | 2 320 306.00 |
CU Other investments | 2 115 004.00 | | 2 115 004.00 | 2 115 004.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 181 000.00 | 181 000.00 | | 181 000.00 |
DD Legal reserve (1) | 18 100.00 | 10 205.00 | | 18 100.00 |
DG Other reserves | 356 725.00 | 193 872.00 | | 356 725.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 260 317.00 | 170 748.00 | | 260 317.00 |
DK Regulated provisions | 50 379.00 | 46 652.00 | | 50 379.00 |
DL TOTAL (I) | 866 522.00 | 602 479.00 | | 866 522.00 |
DU Loans and Debts from Credit Institutions (3) | 753 354.00 | 902 204.00 | | 753 354.00 |
DV Miscellaneous Loans and Financial Debts (4) | 696 517.00 | 774 887.00 | | 696 517.00 |
DX Trade payables and related accounts | 3 055.00 | 3 627.00 | | 3 055.00 |
DY Tax and social security liabilities | 856.00 | 933.00 | | 856.00 |
EC TOTAL (IV) | 1 453 783.00 | 1 681 652.00 | | 1 453 783.00 |
EE Grand total (I to V) | 2 320 306.00 | 2 284 132.00 | | 2 320 306.00 |
EI Including equity loans | 696 517.00 | | | 696 517.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 582.00 | |
FX Taxes, duties, and similar payments | | | 207.00 | |
FZ Social Security Contributions | | | 1 037.00 | |
GF Total Operating Expenses (II) | | | 9 826.00 | |
GG - OPERATING RESULT (I - II) | | | -9 825.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 285 283.00 | |
GP Total financial income (V) | | | 285 283.00 | |
GR Interest and similar expenses | | | 19 176.00 | |
GU Total financial expenses (VI) | | | 19 176.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 266 106.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 256 280.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 726.00 | 10 075.00 | | 3 726.00 |
HH Total exceptional expenses (VIII) | 3 726.00 | 10 075.00 | | 3 726.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 726.00 | -10 075.00 | | -3 726.00 |
HK Income tax | -7 763.00 | -10 597.00 | | -7 763.00 |
HL TOTAL REVENUE (I + III + V + VII) | 285 283.00 | 200 000.00 | | 285 283.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 965.00 | 29 250.00 | | 24 965.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 260 317.00 | 170 748.00 | | 260 317.00 |
| |
| 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 | 2 115 019.00 | | | 2 115 019.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 115 019.00 | |
I4 DECREASES Grand Total | | | 2 115 019.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 115 019.00 | | | 2 115 019.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 30 393.00 | 30 393.00 | | 30 393.00 |
8B Suppliers and Related Accounts | 3 055.00 | 3 055.00 | | 3 055.00 |
8D Social Security and Other Social Organizations | 91.00 | 91.00 | | 91.00 |
VC Group and associates | 115 688.00 | 115 688.00 | | 115 688.00 |
VH Loans with a maturity of more than one year at origin | 753 354.00 | 155 064.00 | 598 290.00 | 753 354.00 |
VI Group and Associates | 666 124.00 | 666 124.00 | | 666 124.00 |
VK Loans repaid during the year | 179 928.00 | | | 179 928.00 |
VM Income taxes | 56 464.00 | 56 464.00 | | 56 464.00 |
VQ Other Taxes, Duties, and Similar Debts | 766.00 | 766.00 | | 766.00 |
VS Prepaid expenses | 201.00 | 201.00 | | 201.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 172 353.00 | 172 353.00 | | 172 353.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 453 783.00 | 855 493.00 | 598 290.00 | 1 453 783.00 |
