| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 409 290.00 | | 409 290.00 | 409 290.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 19 954.00 | | 19 954.00 | 19 954.00 |
CJ TOTAL (II) | 19 954.00 | | 19 954.00 | 19 954.00 |
CO Grand total (0 to V) | 429 244.00 | | 429 244.00 | 429 244.00 |
CU Other investments | 409 290.00 | | 409 290.00 | 409 290.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 70 290.00 | 70 290.00 | | 70 290.00 |
DD Legal reserve (1) | 7 029.00 | 7 029.00 | | 7 029.00 |
DG Other reserves | 239 225.00 | 213 185.00 | | 239 225.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 633.00 | 26 041.00 | | 10 633.00 |
DL TOTAL (I) | 327 178.00 | 316 544.00 | | 327 178.00 |
DU Loans and Debts from Credit Institutions (3) | 90 039.00 | | | 90 039.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 000.00 | | | 10 000.00 |
DX Trade payables and related accounts | 2 028.00 | 2 004.00 | | 2 028.00 |
EC TOTAL (IV) | 102 067.00 | 2 004.00 | | 102 067.00 |
EE Grand total (I to V) | 429 244.00 | 318 548.00 | | 429 244.00 |
EG Accrued income and payables due within one year | 83 010.00 | 2 004.00 | | 83 010.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 813.00 | |
FX Taxes, duties, and similar payments | | | 142.00 | |
FZ Social Security Contributions | | | 706.00 | |
GF Total Operating Expenses (II) | | | 12 661.00 | |
GG - OPERATING RESULT (I - II) | | | -12 661.00 | |
GK Income from other securities and fixed asset receivables | | | 24 938.00 | |
GP Total financial income (V) | | | 24 938.00 | |
GR Interest and similar expenses | | | 1 644.00 | |
GU Total financial expenses (VI) | | | 1 644.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 23 294.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 633.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 706.00 | 1 960.00 | | 706.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 938.00 | 32 645.00 | | 24 938.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 304.00 | 6 605.00 | | 14 304.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 633.00 | 26 041.00 | | 10 633.00 |
| |
| 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 | 283 290.00 | | 126 000.00 | 283 290.00 |
I3 DECREASES Total Financial Fixed Assets | | | 409 290.00 | |
I4 DECREASES Grand Total | | | 409 290.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 283 290.00 | | 126 000.00 | 283 290.00 |
| |
| 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 | 2 028.00 | 2 028.00 | | 2 028.00 |
VH Loans with a maturity of more than one year at origin | 90 039.00 | 70 982.00 | 19 057.00 | 90 039.00 |
VI Group and Associates | 10 000.00 | 10 000.00 | | 10 000.00 |
VJ Loans taken out during the year | 100 000.00 | | | 100 000.00 |
VK Loans repaid during the year | 9 961.00 | | | 9 961.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 102 067.00 | 83 010.00 | 19 057.00 | 102 067.00 |
