| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 434 031.00 | | 434 031.00 | 434 031.00 |
BZ Other receivables | 155.00 | | 155.00 | 155.00 |
CD Marketable securities | 40 000.00 | | 40 000.00 | 40 000.00 |
CF Cash and cash equivalents | 4 073.00 | | 4 073.00 | 4 073.00 |
CJ TOTAL (II) | 44 228.00 | | 44 228.00 | 44 228.00 |
CO Grand total (0 to V) | 478 259.00 | | 478 259.00 | 478 259.00 |
CU Other investments | 434 031.00 | | 434 031.00 | 434 031.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 188 847.00 | 145 785.00 | | 188 847.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 53 683.00 | 43 062.00 | | 53 683.00 |
DL TOTAL (I) | 243 630.00 | 189 947.00 | | 243 630.00 |
DU Loans and Debts from Credit Institutions (3) | 227 068.00 | 262 652.00 | | 227 068.00 |
DV Miscellaneous Loans and Financial Debts (4) | 770.00 | 860.00 | | 770.00 |
DX Trade payables and related accounts | 1 080.00 | 720.00 | | 1 080.00 |
EA Other liabilities | 5 710.00 | 11 538.00 | | 5 710.00 |
EC TOTAL (IV) | 234 629.00 | 275 770.00 | | 234 629.00 |
EE Grand total (I to V) | 478 259.00 | 465 717.00 | | 478 259.00 |
EG Accrued income and payables due within one year | 44 582.00 | 49 769.00 | | 44 582.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 894.00 | |
FR Total operating income (I) | | | 894.00 | |
FW Other purchases and external expenses | | | 1 124.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 124.00 | |
GG - OPERATING RESULT (I - II) | | | -230.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 58 905.00 | |
GL Other interest and similar income | | | 463.00 | |
GP Total financial income (V) | | | 59 368.00 | |
GR Interest and similar expenses | | | 5 454.00 | |
GU Total financial expenses (VI) | | | 5 454.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 53 914.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 683.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 894.00 | | | 894.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 262.00 | 50 747.00 | | 60 262.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 578.00 | 7 685.00 | | 6 578.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 53 683.00 | 43 062.00 | | 53 683.00 |
| |
| 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 | 434 031.00 | | | 434 031.00 |
I3 DECREASES Total Financial Fixed Assets | | | 434 031.00 | |
I4 DECREASES Grand Total | | | 434 031.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 434 031.00 | | | 434 031.00 |
