| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 400 036.00 | | 400 036.00 | 400 036.00 |
BZ Other receivables | 11 631.00 | | 11 631.00 | 11 631.00 |
CF Cash and cash equivalents | 144.00 | | 144.00 | 144.00 |
CJ TOTAL (II) | 11 776.00 | | 11 776.00 | 11 776.00 |
CO Grand total (0 to V) | 411 812.00 | | 411 812.00 | 411 812.00 |
CU Other investments | 400 036.00 | | 400 036.00 | 400 036.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 28 248.00 | | | 28 248.00 |
DH Retained earnings | 4 968.00 | | | 4 968.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 763.00 | | | 33 763.00 |
DL TOTAL (I) | 68 080.00 | | | 68 080.00 |
DU Loans and Debts from Credit Institutions (3) | 275 883.00 | | | 275 883.00 |
DV Miscellaneous Loans and Financial Debts (4) | 67 848.00 | | | 67 848.00 |
EC TOTAL (IV) | 343 731.00 | | | 343 731.00 |
EE Grand total (I to V) | 411 812.00 | | | 411 812.00 |
EG Accrued income and payables due within one year | 139 898.00 | | | 139 898.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 455.00 | |
FX Taxes, duties, and similar payments | | | 8 800.00 | |
GF Total Operating Expenses (II) | | | 9 255.00 | |
GG - OPERATING RESULT (I - II) | | | -9 255.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 46 480.00 | |
GP Total financial income (V) | | | 46 480.00 | |
GR Interest and similar expenses | | | 3 460.00 | |
GU Total financial expenses (VI) | | | 3 460.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 43 019.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 763.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 46 480.00 | | | 46 480.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 716.00 | | | 12 716.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 763.00 | | | 33 763.00 |
| |
| 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 | 400 036.00 | | | 400 036.00 |
I3 DECREASES Total Financial Fixed Assets | | | 400 036.00 | |
I4 DECREASES Grand Total | | | 400 036.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 400 036.00 | | | 400 036.00 |
| |
| 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 | 275 883.00 | 72 050.00 | 177 568.00 | 275 883.00 |
VI Group and Associates | 67 849.00 | 67 849.00 | | 67 849.00 |
VK Loans repaid during the year | 67 849.00 | | | 67 849.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 632.00 | 11 632.00 | | 11 632.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 632.00 | 11 633.00 | | 11 632.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 343 732.00 | 139 899.00 | 177 568.00 | 343 732.00 |
