| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 371 310.00 | | 371 310.00 | 371 310.00 |
CF Cash and cash equivalents | 29 256.00 | | 29 256.00 | 29 256.00 |
CJ TOTAL (II) | 29 256.00 | | 29 256.00 | 29 256.00 |
CO Grand total (0 to V) | 400 566.00 | | 400 566.00 | 400 566.00 |
CU Other investments | 371 310.00 | | 371 310.00 | 371 310.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 130 000.00 | 130 000.00 | | 130 000.00 |
DD Legal reserve (1) | 13 000.00 | 13 000.00 | | 13 000.00 |
DG Other reserves | 99 150.00 | 72 501.00 | | 99 150.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 094.00 | 26 649.00 | | 26 094.00 |
DK Regulated provisions | 11 310.00 | 11 310.00 | | 11 310.00 |
DL TOTAL (I) | 279 554.00 | 253 460.00 | | 279 554.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 232.00 | 12 232.00 | | 12 232.00 |
DX Trade payables and related accounts | 780.00 | 780.00 | | 780.00 |
DZ Fixed asset liabilities and related accounts | 108 000.00 | 126 000.00 | | 108 000.00 |
EC TOTAL (IV) | 121 012.00 | 139 012.00 | | 121 012.00 |
EE Grand total (I to V) | 400 566.00 | 392 472.00 | | 400 566.00 |
EG Accrued income and payables due within one year | 31 012.00 | 49 012.00 | | 31 012.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 386.00 | |
GF Total Operating Expenses (II) | | | 1 386.00 | |
GG - OPERATING RESULT (I - II) | | | -1 386.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 27 000.00 | |
GL Other interest and similar income | | | 480.00 | |
GP Total financial income (V) | | | 27 480.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 27 480.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 094.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 27 480.00 | 28 034.00 | | 27 480.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 386.00 | 1 385.00 | | 1 386.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 094.00 | 26 649.00 | | 26 094.00 |
| |
| 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 | 371 310.00 | | | 371 310.00 |
I3 DECREASES Total Financial Fixed Assets | | | 371 310.00 | |
I4 DECREASES Grand Total | | | 371 310.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 371 310.00 | | | 371 310.00 |
| |
| 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 | 780.00 | 780.00 | | 780.00 |
8J Fixed Asset Liabilities and Related Accounts | 108 000.00 | 18 000.00 | 90 000.00 | 108 000.00 |
VI Group and Associates | 12 232.00 | 12 232.00 | | 12 232.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 121 012.00 | 31 012.00 | 90 000.00 | 121 012.00 |
