| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 8 006 250.00 | | 8 006 250.00 | 8 006 250.00 |
BX Customers and related accounts | 48 840.00 | | 48 840.00 | 48 840.00 |
BZ Other receivables | 300.00 | | 300.00 | 300.00 |
CF Cash and cash equivalents | 106 614.00 | | 106 614.00 | 106 614.00 |
CJ TOTAL (II) | 155 754.00 | | 155 754.00 | 155 754.00 |
CO Grand total (0 to V) | 8 162 004.00 | | 8 162 004.00 | 8 162 004.00 |
CU Other investments | 8 006 250.00 | | 8 006 250.00 | 8 006 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 998 751.00 | 1 998 751.00 | | 1 998 751.00 |
DH Retained earnings | -85 398.00 | | | -85 398.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 933 761.00 | -85 398.00 | | 933 761.00 |
DL TOTAL (I) | 2 847 114.00 | 1 913 353.00 | | 2 847 114.00 |
DU Loans and Debts from Credit Institutions (3) | 5 175 710.00 | 6 000 000.00 | | 5 175 710.00 |
DV Miscellaneous Loans and Financial Debts (4) | 122 413.00 | 139 162.00 | | 122 413.00 |
DX Trade payables and related accounts | 330.00 | 720.00 | | 330.00 |
DY Tax and social security liabilities | 16 437.00 | 12 115.00 | | 16 437.00 |
EC TOTAL (IV) | 5 314 890.00 | 6 151 997.00 | | 5 314 890.00 |
EE Grand total (I to V) | 8 162 004.00 | 8 065 351.00 | | 8 162 004.00 |
EG Accrued income and payables due within one year | 974 185.00 | 976 287.00 | | 974 185.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 118 700.00 | |
FJ Net sales | | | 118 700.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 118 708.00 | |
FW Other purchases and external expenses | | | 5 174.00 | |
FX Taxes, duties, and similar payments | | | 978.00 | |
FY Salaries and Wages | | | 52 072.00 | |
FZ Social Security Contributions | | | 16 254.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 74 483.00 | |
GG - OPERATING RESULT (I - II) | | | 44 224.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 960 000.00 | |
GP Total financial income (V) | | | 960 000.00 | |
GR Interest and similar expenses | | | 70 463.00 | |
GU Total financial expenses (VI) | | | 70 463.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 889 537.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 933 761.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 078 708.00 | 79 222.00 | | 1 078 708.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 144 947.00 | 164 620.00 | | 144 947.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 933 761.00 | -85 398.00 | | 933 761.00 |
| |
| 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 | 53 274.00 | 53 274.00 | | 53 274.00 |
8B Suppliers and Related Accounts | 330.00 | 330.00 | | 330.00 |
8D Social Security and Other Social Organizations | 16 437.00 | 16 437.00 | | 16 437.00 |
8K Other liabilities (including liabilities related to repo transactions) | 68 328.00 | 68 328.00 | | 68 328.00 |
UX Other trade receivables | 48 840.00 | 48 840.00 | | 48 840.00 |
VH Loans with a maturity of more than one year at origin | 5 175 710.00 | 835 006.00 | 3 449 994.00 | 5 175 710.00 |
VI Group and Associates | 810.00 | 810.00 | | 810.00 |
VK Loans repaid during the year | 824 290.00 | | | 824 290.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 300.00 | 300.00 | | 300.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 49 140.00 | 49 140.00 | | 49 140.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 314 890.00 | 974 185.00 | 3 449 994.00 | 5 314 890.00 |
