| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 250.00 | | 250.00 | 250.00 |
BH Other financial assets | 500.00 | | 500.00 | 500.00 |
BJ TOTAL (I) | 308 226.00 | | 308 226.00 | 308 226.00 |
BZ Other receivables | 427 738.00 | | 427 738.00 | 427 738.00 |
CF Cash and cash equivalents | 139 220.00 | | 139 220.00 | 139 220.00 |
CJ TOTAL (II) | 566 958.00 | | 566 958.00 | 566 958.00 |
CO Grand total (0 to V) | 875 185.00 | | 875 185.00 | 875 185.00 |
CP Shares due in less than one year | 250.00 | | | 250.00 |
CU Other investments | 307 476.00 | | 307 476.00 | 307 476.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 568.00 | 9 568.00 | | 9 568.00 |
DB Share, merger, contribution premiums, etc. | 107 384.00 | 107 384.00 | | 107 384.00 |
DD Legal reserve (1) | 957.00 | 957.00 | | 957.00 |
DG Other reserves | 610 763.00 | 648 210.00 | | 610 763.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 75 651.00 | 2 554.00 | | 75 651.00 |
DL TOTAL (I) | 804 323.00 | 768 672.00 | | 804 323.00 |
DU Loans and Debts from Credit Institutions (3) | 110.00 | 90.00 | | 110.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65 469.00 | 34 369.00 | | 65 469.00 |
DX Trade payables and related accounts | 2 280.00 | 3 469.00 | | 2 280.00 |
DY Tax and social security liabilities | 3 003.00 | 450.00 | | 3 003.00 |
EC TOTAL (IV) | 70 862.00 | 38 377.00 | | 70 862.00 |
EE Grand total (I to V) | 875 185.00 | 807 050.00 | | 875 185.00 |
EG Accrued income and payables due within one year | 70 862.00 | 38 377.00 | | 70 862.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 110.00 | 90.00 | | 110.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 301.00 | |
FR Total operating income (I) | | | 301.00 | |
FW Other purchases and external expenses | | | 2 791.00 | |
FX Taxes, duties, and similar payments | | | 155.00 | |
GF Total Operating Expenses (II) | | | 2 946.00 | |
GG - OPERATING RESULT (I - II) | | | -2 645.00 | |
GK Income from other securities and fixed asset receivables | | | 75 088.00 | |
GL Other interest and similar income | | | 6 211.00 | |
GP Total financial income (V) | | | 81 299.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 81 299.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 78 654.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 003.00 | 2 471.00 | | 3 003.00 |
HL TOTAL REVENUE (I + III + V + VII) | 81 600.00 | 7 761.00 | | 81 600.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 949.00 | 5 207.00 | | 5 949.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 75 651.00 | 2 554.00 | | 75 651.00 |
| |
| 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 | 305 976.00 | | 3 000.00 | 305 976.00 |
I3 DECREASES Total Financial Fixed Assets | | 750.00 | 308 226.00 | |
I4 DECREASES Grand Total | | 750.00 | 308 226.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 305 976.00 | | 3 000.00 | 305 976.00 |
| |
| 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 | 2 280.00 | 2 280.00 | | 2 280.00 |
8E Income Taxes | 3 003.00 | 3 003.00 | | 3 003.00 |
UP Loans | 250.00 | 250.00 | | 250.00 |
UT Other financial assets | 500.00 | | | 500.00 |
VB VAT | 380.00 | | | 380.00 |
VC Group and associates | 427 358.00 | | | 427 358.00 |
VG Loans with a maturity of up to one year at origin | 110.00 | 110.00 | | 110.00 |
VI Group and Associates | 65 469.00 | 65 469.00 | | 65 469.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 428 488.00 | 427 988.00 | 500.00 | 428 488.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 70 862.00 | 70 862.00 | | 70 862.00 |
