| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 306 697.00 | | 1 306 697.00 | 1 306 697.00 |
BZ Other receivables | 125 425.00 | | 125 425.00 | 125 425.00 |
CF Cash and cash equivalents | 1 089.00 | | 1 089.00 | 1 089.00 |
CJ TOTAL (II) | 126 515.00 | | 126 515.00 | 126 515.00 |
CO Grand total (0 to V) | 1 433 211.00 | | 1 433 211.00 | 1 433 211.00 |
CU Other investments | 1 306 697.00 | | 1 306 697.00 | 1 306 697.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 94 806.00 | | | 94 806.00 |
DL TOTAL (I) | 95 806.00 | | | 95 806.00 |
DU Loans and Debts from Credit Institutions (3) | 1 071 888.00 | | | 1 071 888.00 |
DV Miscellaneous Loans and Financial Debts (4) | 256 200.00 | | | 256 200.00 |
DX Trade payables and related accounts | 9 318.00 | | | 9 318.00 |
EC TOTAL (IV) | 1 337 406.00 | | | 1 337 406.00 |
EE Grand total (I to V) | 1 433 211.00 | | | 1 433 211.00 |
EG Accrued income and payables due within one year | 475 776.00 | | | 475 776.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 27.00 | | | 27.00 |
EI Including equity loans | 256 200.00 | | | 256 200.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 23 330.00 | |
GF Total Operating Expenses (II) | | | 23 330.00 | |
GG - OPERATING RESULT (I - II) | | | -23 330.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 124 996.00 | |
GP Total financial income (V) | | | 124 996.00 | |
GR Interest and similar expenses | | | 6 861.00 | |
GU Total financial expenses (VI) | | | 6 861.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 118 136.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 94 806.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 124 996.00 | | | 124 996.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 191.00 | | | 30 191.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 94 806.00 | | | 94 806.00 |
| |
| 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 | | | 1 306 697.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 306 697.00 | |
I4 DECREASES Grand Total | | | 1 306 697.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 306 697.00 | |
| |
| 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 | 9 318.00 | 9 318.00 | | 9 318.00 |
VC Group and associates | 125 425.00 | 125 425.00 | | 125 425.00 |
VG Loans with a maturity of up to one year at origin | 27.00 | 27.00 | | 27.00 |
VH Loans with a maturity of more than one year at origin | 1 071 861.00 | 210 231.00 | 420 964.00 | 1 071 861.00 |
VI Group and Associates | 256 200.00 | 256 200.00 | | 256 200.00 |
VJ Loans taken out during the year | 1 065 000.00 | | | 1 065 000.00 |
VK Loans repaid during the year | 101 104.00 | | | 101 104.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 125 425.00 | 125 425.00 | | 125 425.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 337 406.00 | 475 776.00 | 420 964.00 | 1 337 406.00 |
