| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 544 720.00 | | 544 720.00 | 544 720.00 |
BZ Other receivables | 11 609.00 | | 11 609.00 | 11 609.00 |
CF Cash and cash equivalents | 501 928.00 | | 501 928.00 | 501 928.00 |
CJ TOTAL (II) | 513 538.00 | | 513 538.00 | 513 538.00 |
CO Grand total (0 to V) | 1 058 258.00 | | 1 058 258.00 | 1 058 258.00 |
CU Other investments | 544 720.00 | | 544 720.00 | 544 720.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 96 350.00 | | | 96 350.00 |
DD Legal reserve (1) | 9 635.00 | | | 9 635.00 |
DG Other reserves | 495 280.00 | | | 495 280.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 379 282.00 | | | 379 282.00 |
DL TOTAL (I) | 980 547.00 | | | 980 547.00 |
DU Loans and Debts from Credit Institutions (3) | 50 187.00 | | | 50 187.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 523.00 | | | 27 523.00 |
EC TOTAL (IV) | 77 710.00 | | | 77 710.00 |
EE Grand total (I to V) | 1 058 258.00 | | | 1 058 258.00 |
EG Accrued income and payables due within one year | 77 710.00 | | | 77 710.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 033.00 | |
FX Taxes, duties, and similar payments | | | 176.00 | |
GF Total Operating Expenses (II) | | | 3 209.00 | |
GG - OPERATING RESULT (I - II) | | | -3 209.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 385 000.00 | |
GL Other interest and similar income | | | 550.00 | |
GP Total financial income (V) | | | 385 550.00 | |
GR Interest and similar expenses | | | 3 058.00 | |
GU Total financial expenses (VI) | | | 3 058.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 382 491.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 379 282.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 385 550.00 | | | 385 550.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 268.00 | | | 6 268.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 379 282.00 | | | 379 282.00 |
| |
| 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 | 544 720.00 | | | 544 720.00 |
I3 DECREASES Total Financial Fixed Assets | | | 544 720.00 | |
I4 DECREASES Grand Total | | | 544 720.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 544 720.00 | | | 544 720.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VC Group and associates | 395.00 | | | 395.00 |
VH Loans with a maturity of more than one year at origin | 50 188.00 | 50 188.00 | 50 188.00 | 50 188.00 |
VI Group and Associates | 27 523.00 | 27 523.00 | | 27 523.00 |
VK Loans repaid during the year | 47 869.00 | | | 47 869.00 |
VM Income taxes | 11 215.00 | | | 11 215.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 609.00 | 11 609.00 | | 11 609.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 77 711.00 | 77 711.00 | | 77 711.00 |
