| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 492 926.00 | | 492 926.00 | 492 926.00 |
BZ Other receivables | 62 222.00 | | 62 222.00 | 62 222.00 |
CF Cash and cash equivalents | 9 437.00 | | 9 437.00 | 9 437.00 |
CH Prepaid expenses | 35.00 | | 35.00 | 35.00 |
CJ TOTAL (II) | 71 694.00 | | 71 694.00 | 71 694.00 |
CO Grand total (0 to V) | 567 139.00 | | 567 139.00 | 567 139.00 |
CU Other investments | 492 926.00 | | 492 926.00 | 492 926.00 |
CW Deferred expenses or loan issuance costs | 2 519.00 | | 2 519.00 | 2 519.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 415.00 | 298.00 | | 415.00 |
DG Other reserves | 7 887.00 | 5 668.00 | | 7 887.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 081.00 | 2 336.00 | | 17 081.00 |
DL TOTAL (I) | 55 383.00 | 38 302.00 | | 55 383.00 |
DU Loans and Debts from Credit Institutions (3) | 197 461.00 | 197 525.00 | | 197 461.00 |
DV Miscellaneous Loans and Financial Debts (4) | 298 221.00 | 293 495.00 | | 298 221.00 |
DX Trade payables and related accounts | 16 075.00 | 11 652.00 | | 16 075.00 |
EC TOTAL (IV) | 511 756.00 | 502 672.00 | | 511 756.00 |
EE Grand total (I to V) | 567 139.00 | 540 974.00 | | 567 139.00 |
EG Accrued income and payables due within one year | 361 380.00 | 502 672.00 | | 361 380.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 35.00 | 99.00 | | 35.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 108.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 613.00 | |
GF Total Operating Expenses (II) | | | 8 721.00 | |
GG - OPERATING RESULT (I - II) | | | -8 721.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 020.00 | |
GL Other interest and similar income | | | 508.00 | |
GP Total financial income (V) | | | 30 528.00 | |
GR Interest and similar expenses | | | 4 725.00 | |
GU Total financial expenses (VI) | | | 4 725.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 25 803.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 081.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 30 528.00 | 18 193.00 | | 30 528.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 446.00 | 15 857.00 | | 13 446.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 081.00 | 2 336.00 | | 17 081.00 |
| |
| 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 | 492 926.00 | | | 492 926.00 |
I3 DECREASES Total Financial Fixed Assets | | | 492 926.00 | |
I4 DECREASES Grand Total | | | 492 926.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 492 926.00 | | | 492 926.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 5 781.00 | 5 781.00 | | 5 781.00 |
8B Suppliers and Related Accounts | 16 075.00 | 16 075.00 | | 16 075.00 |
VC Group and associates | 62 222.00 | | | 62 222.00 |
VG Loans with a maturity of up to one year at origin | 35.00 | 35.00 | | 35.00 |
VH Loans with a maturity of more than one year at origin | 197 426.00 | 47 049.00 | 150 376.00 | 197 426.00 |
VI Group and Associates | 292 440.00 | 292 440.00 | | 292 440.00 |
VS Prepaid expenses | 35.00 | | | 35.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 62 257.00 | 62 257.00 | | 62 257.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 511 756.00 | 361 380.00 | 150 376.00 | 511 756.00 |
