| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 490 296.00 | | 1 490 296.00 | 1 490 296.00 |
CF Cash and cash equivalents | 12 613.00 | | 12 613.00 | 12 613.00 |
CJ TOTAL (II) | 12 613.00 | | 12 613.00 | 12 613.00 |
CO Grand total (0 to V) | 1 502 908.00 | | 1 502 908.00 | 1 502 908.00 |
CU Other investments | 1 490 296.00 | | 1 490 296.00 | 1 490 296.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 417 099.00 | | | 1 417 099.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 68 060.00 | | | 68 060.00 |
DL TOTAL (I) | 1 485 159.00 | | | 1 485 159.00 |
DU Loans and Debts from Credit Institutions (3) | 55.00 | | | 55.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 294.00 | | | 15 294.00 |
DX Trade payables and related accounts | 2 400.00 | | | 2 400.00 |
EC TOTAL (IV) | 17 749.00 | | | 17 749.00 |
EE Grand total (I to V) | 1 502 908.00 | | | 1 502 908.00 |
EG Accrued income and payables due within one year | 17 749.00 | | | 17 749.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 887.00 | |
GF Total Operating Expenses (II) | | | 8 887.00 | |
GG - OPERATING RESULT (I - II) | | | -8 887.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 95 601.00 | |
GP Total financial income (V) | | | 95 601.00 | |
GR Interest and similar expenses | | | 294.00 | |
GU Total financial expenses (VI) | | | 294.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 95 307.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 86 420.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 121 773.00 | | | 121 773.00 |
HD Total exceptional income (VII) | 121 773.00 | | | 121 773.00 |
HF Exceptional expenses on capital transactions | 140 133.00 | | | 140 133.00 |
HH Total exceptional expenses (VIII) | 140 133.00 | | | 140 133.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -18 360.00 | | | -18 360.00 |
HL TOTAL REVENUE (I + III + V + VII) | 217 374.00 | | | 217 374.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 149 314.00 | | | 149 314.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 68 060.00 | | | 68 060.00 |
| |
| 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 | | | 1 612 069.00 | |
I3 DECREASES Total Financial Fixed Assets | | 121 773.00 | 1 490 296.00 | |
I4 DECREASES Grand Total | | 121 773.00 | 1 490 296.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 612 069.00 | |
| |
| 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 | 2 400.00 | 2 400.00 | | 2 400.00 |
VC Group and associates | 15 294.00 | | | 15 294.00 |
VG Loans with a maturity of up to one year at origin | 55.00 | 55.00 | | 55.00 |
VI Group and Associates | 15 294.00 | 15 294.00 | | 15 294.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 749.00 | 17 749.00 | | 17 749.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 749.00 | 17 749.00 | | 17 749.00 |
