| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
BJ TOTAL (I) | 392 900.00 | | 392 900.00 | 392 900.00 |
CD Marketable securities | 210.00 | | 210.00 | 210.00 |
CF Cash and cash equivalents | 4 770.00 | | 4 770.00 | 4 770.00 |
CJ TOTAL (II) | 4 980.00 | | 4 980.00 | 4 980.00 |
CO Grand total (0 to V) | 397 880.00 | | 397 880.00 | 397 880.00 |
CU Other investments | 389 900.00 | | 389 900.00 | 389 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DG Other reserves | 67 464.00 | 28 148.00 | | 67 464.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 059.00 | 39 316.00 | | 5 059.00 |
DL TOTAL (I) | 76 923.00 | 71 864.00 | | 76 923.00 |
DU Loans and Debts from Credit Institutions (3) | 129 585.00 | 169 019.00 | | 129 585.00 |
DV Miscellaneous Loans and Financial Debts (4) | 190 718.00 | 156 488.00 | | 190 718.00 |
DX Trade payables and related accounts | 510.00 | 570.00 | | 510.00 |
DY Tax and social security liabilities | 144.00 | 146.00 | | 144.00 |
EC TOTAL (IV) | 320 957.00 | 326 223.00 | | 320 957.00 |
EE Grand total (I to V) | 397 880.00 | 398 087.00 | | 397 880.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 779.00 | |
FX Taxes, duties, and similar payments | | | 192.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 971.00 | |
GG - OPERATING RESULT (I - II) | | | -2 971.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 14 000.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 14 003.00 | |
GR Interest and similar expenses | | | 5 973.00 | |
GU Total financial expenses (VI) | | | 5 973.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 030.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 059.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 14 003.00 | 49 703.00 | | 14 003.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 944.00 | 10 388.00 | | 8 944.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 059.00 | 39 316.00 | | 5 059.00 |
| |
| 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 | 392 900.00 | | | 392 900.00 |
I3 DECREASES Total Financial Fixed Assets | | | 392 900.00 | |
I4 DECREASES Grand Total | | | 392 900.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 392 900.00 | | | 392 900.00 |
