| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 240 021.00 | | 2 240 021.00 | 2 240 021.00 |
BZ Other receivables | 28 942.00 | | 28 942.00 | 28 942.00 |
CF Cash and cash equivalents | 3 901.00 | | 3 901.00 | 3 901.00 |
CH Prepaid expenses | 14 025.00 | | 14 025.00 | 14 025.00 |
CJ TOTAL (II) | 46 868.00 | | 46 868.00 | 46 868.00 |
CO Grand total (0 to V) | 2 286 889.00 | | 2 286 889.00 | 2 286 889.00 |
CU Other investments | 2 240 021.00 | | 2 240 021.00 | 2 240 021.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | | | 200 000.00 |
DC Revaluation differences | 6.00 | | | 6.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 243 321.00 | | | 243 321.00 |
DL TOTAL (I) | 443 321.00 | | | 443 321.00 |
DU Loans and Debts from Credit Institutions (3) | 1 843 483.00 | | | 1 843 483.00 |
EA Other liabilities | 85.00 | | | 85.00 |
EC TOTAL (IV) | 1 843 568.00 | | | 1 843 568.00 |
EE Grand total (I to V) | 2 286 889.00 | | | 2 286 889.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 392.00 | |
FX Taxes, duties, and similar payments | | | 2 240.00 | |
GF Total Operating Expenses (II) | | | 13 632.00 | |
GG - OPERATING RESULT (I - II) | | | -13 632.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 279 225.00 | |
GL Other interest and similar income | | | 217.00 | |
GP Total financial income (V) | | | 279 442.00 | |
GR Interest and similar expenses | | | 22 490.00 | |
GU Total financial expenses (VI) | | | 22 490.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 256 952.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 243 321.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 279 442.00 | | | 279 442.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 121.00 | | | 36 121.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 243 321.00 | | | 243 321.00 |
| |
| 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 | | | 2 240 021.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 2 240 021.00 | |
I4 DECREASES Grand Total | | | 2 240 021.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 240 021.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 85.00 | 85.00 | | 85.00 |
VC Group and associates | 28 942.00 | 28 942.00 | | 28 942.00 |
VH Loans with a maturity of more than one year at origin | 1 843 483.00 | 219 317.00 | 1 232 043.00 | 1 843 483.00 |
VS Prepaid expenses | 14 025.00 | 14 025.00 | | 14 025.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 967.00 | 42 967.00 | | 42 967.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 843 568.00 | 219 402.00 | 1 232 043.00 | 1 843 568.00 |
