| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 219 633.00 | | 2 219 633.00 | 2 219 633.00 |
BZ Other receivables | 151 928.00 | | 151 928.00 | 151 928.00 |
CF Cash and cash equivalents | 56 874.00 | | 56 874.00 | 56 874.00 |
CJ TOTAL (II) | 208 802.00 | | 208 802.00 | 208 802.00 |
CO Grand total (0 to V) | 2 428 435.00 | | 2 428 435.00 | 2 428 435.00 |
CU Other investments | 2 219 633.00 | | 2 219 633.00 | 2 219 633.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 230 000.00 | 230 000.00 | | 230 000.00 |
DD Legal reserve (1) | 4 812.00 | 156.00 | | 4 812.00 |
DG Other reserves | 91 443.00 | 2 970.00 | | 91 443.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 303 729.00 | 93 130.00 | | 303 729.00 |
DL TOTAL (I) | 629 984.00 | 326 255.00 | | 629 984.00 |
DU Loans and Debts from Credit Institutions (3) | 1 708 910.00 | 186 000.00 | | 1 708 910.00 |
DV Miscellaneous Loans and Financial Debts (4) | 86 011.00 | 90 100.00 | | 86 011.00 |
DX Trade payables and related accounts | 3 530.00 | 2 887.00 | | 3 530.00 |
EC TOTAL (IV) | 1 798 451.00 | 278 987.00 | | 1 798 451.00 |
EE Grand total (I to V) | 2 428 435.00 | 605 242.00 | | 2 428 435.00 |
EG Accrued income and payables due within one year | 255 215.00 | 116 987.00 | | 255 215.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 31 822.00 | |
FX Taxes, duties, and similar payments | | | 2 262.00 | |
GF Total Operating Expenses (II) | | | 34 084.00 | |
GG - OPERATING RESULT (I - II) | | | -34 084.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 10 027.00 | |
GU Total financial expenses (VI) | | | 10 027.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 027.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -44 111.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 861 222.00 | | | 861 222.00 |
HD Total exceptional income (VII) | 861 222.00 | | | 861 222.00 |
HF Exceptional expenses on capital transactions | 513 382.00 | | | 513 382.00 |
HH Total exceptional expenses (VIII) | 513 382.00 | | | 513 382.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 347 840.00 | | | 347 840.00 |
HL TOTAL REVENUE (I + III + V + VII) | 861 222.00 | 99 980.00 | | 861 222.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 557 493.00 | 6 850.00 | | 557 493.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 303 729.00 | 93 130.00 | | 303 729.00 |
| |
| 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 | 513 254.00 | | 2 219 761.00 | 513 254.00 |
I3 DECREASES Total Financial Fixed Assets | | 513 382.00 | 2 219 633.00 | |
I4 DECREASES Grand Total | | 513 382.00 | 2 219 633.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 513 254.00 | | 2 219 761.00 | 513 254.00 |
| |
| 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 | 3 530.00 | 3 530.00 | | 3 530.00 |
VB VAT | 917.00 | 917.00 | | 917.00 |
VC Group and associates | 1 720.00 | 1 720.00 | | 1 720.00 |
VH Loans with a maturity of more than one year at origin | 1 708 910.00 | 165 674.00 | 684 189.00 | 1 708 910.00 |
VI Group and Associates | 86 011.00 | 86 011.00 | | 86 011.00 |
VJ Loans taken out during the year | 1 820 000.00 | | | 1 820 000.00 |
VK Loans repaid during the year | 297 090.00 | | | 297 090.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 149 291.00 | 149 291.00 | | 149 291.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 151 928.00 | 151 928.00 | | 151 928.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 798 451.00 | 255 215.00 | 684 189.00 | 1 798 451.00 |
