| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 73 083.00 | | 73 083.00 | 73 083.00 |
BZ Other receivables | 22 074.00 | | 22 074.00 | 22 074.00 |
CF Cash and cash equivalents | 8 941.00 | | 8 941.00 | 8 941.00 |
CJ TOTAL (II) | 31 015.00 | | 31 015.00 | 31 015.00 |
CO Grand total (0 to V) | 104 098.00 | | 104 098.00 | 104 098.00 |
CU Other investments | 73 083.00 | | 73 083.00 | 73 083.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000.00 | 16 000.00 | | 16 000.00 |
DD Legal reserve (1) | 759.00 | 759.00 | | 759.00 |
DG Other reserves | 12 227.00 | 14 412.00 | | 12 227.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 239.00 | -2 185.00 | | 4 239.00 |
DL TOTAL (I) | 33 224.00 | 28 985.00 | | 33 224.00 |
DU Loans and Debts from Credit Institutions (3) | 30 219.00 | 36 791.00 | | 30 219.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 290.00 | 26 182.00 | | 39 290.00 |
DX Trade payables and related accounts | 1 365.00 | 1 327.00 | | 1 365.00 |
EA Other liabilities | | 8 003.00 | | |
EC TOTAL (IV) | 70 874.00 | 72 303.00 | | 70 874.00 |
EE Grand total (I to V) | 104 098.00 | 101 289.00 | | 104 098.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 633.00 | |
GE Other Expenses | | | 29.00 | |
GF Total Operating Expenses (II) | | | 2 662.00 | |
GG - OPERATING RESULT (I - II) | | | -2 662.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8 100.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GL Other interest and similar income | | | 378.00 | |
GP Total financial income (V) | | | 8 478.00 | |
GR Interest and similar expenses | | | 1 578.00 | |
GU Total financial expenses (VI) | | | 1 578.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 901.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 239.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8 478.00 | | | 8 478.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 239.00 | 2 185.00 | | 4 239.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 239.00 | -2 185.00 | | 4 239.00 |
| |
| 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 | 1 365.00 | 1 365.00 | | 1 365.00 |
VC Group and associates | 22 074.00 | 22 074.00 | | 22 074.00 |
VH Loans with a maturity of more than one year at origin | 30 219.00 | 6 835.00 | 23 383.00 | 30 219.00 |
VI Group and Associates | 39 290.00 | 39 290.00 | | 39 290.00 |
VK Loans repaid during the year | 6 777.00 | | | 6 777.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | | 1.00 | | |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 074.00 | 22 074.00 | | 22 074.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 70 874.00 | 47 490.00 | 23 383.00 | 70 874.00 |
