| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 263 016.00 | | 263 016.00 | 263 016.00 |
BZ Other receivables | 286.00 | | 286.00 | 286.00 |
CF Cash and cash equivalents | 10 759.00 | | 10 759.00 | 10 759.00 |
CJ TOTAL (II) | 11 046.00 | | 11 046.00 | 11 046.00 |
CO Grand total (0 to V) | 274 062.00 | | 274 062.00 | 274 062.00 |
CU Other investments | 263 016.00 | | 263 016.00 | 263 016.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | | | 80 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 078.00 | | | 45 078.00 |
DL TOTAL (I) | 125 078.00 | | | 125 078.00 |
DU Loans and Debts from Credit Institutions (3) | 146 386.00 | | | 146 386.00 |
DV Miscellaneous Loans and Financial Debts (4) | 286.00 | | | 286.00 |
DX Trade payables and related accounts | 2 310.00 | | | 2 310.00 |
EC TOTAL (IV) | 148 983.00 | | | 148 983.00 |
EE Grand total (I to V) | 274 062.00 | | | 274 062.00 |
EG Accrued income and payables due within one year | 39 326.00 | | | 39 326.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 855.00 | |
FX Taxes, duties, and similar payments | | | 127.00 | |
GF Total Operating Expenses (II) | | | 11 982.00 | |
GG - OPERATING RESULT (I - II) | | | -11 982.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 59 913.00 | |
GP Total financial income (V) | | | 59 913.00 | |
GR Interest and similar expenses | | | 2 851.00 | |
GU Total financial expenses (VI) | | | 2 851.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 57 061.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 078.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 59 913.00 | | | 59 913.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 834.00 | | | 14 834.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 45 078.00 | | | 45 078.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | | 263 016.00 | |
I4 DECREASES Grand Total | | | 263 016.00 | |
| |
| 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 | 2 310.00 | 2 310.00 | | 2 310.00 |
8K Other liabilities (including liabilities related to repo transactions) | 287.00 | 287.00 | | 287.00 |
VH Loans with a maturity of more than one year at origin | 146 387.00 | 36 730.00 | 109 657.00 | 146 387.00 |
VJ Loans taken out during the year | 180 000.00 | | | 180 000.00 |
VK Loans repaid during the year | 34 901.00 | | | 34 901.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 287.00 | 287.00 | | 287.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 148 983.00 | 39 327.00 | 109 657.00 | 148 983.00 |
