| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 241 050.00 | | 241 050.00 | 241 050.00 |
BZ Other receivables | 12 111.00 | | 12 111.00 | 12 111.00 |
CF Cash and cash equivalents | 9 738.00 | | 9 738.00 | 9 738.00 |
CJ TOTAL (II) | 21 849.00 | | 21 849.00 | 21 849.00 |
CO Grand total (0 to V) | 262 899.00 | | 262 899.00 | 262 899.00 |
CU Other investments | 241 050.00 | | 241 050.00 | 241 050.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 29 000.00 | 29 000.00 | | 29 000.00 |
DD Legal reserve (1) | 2 900.00 | 2 900.00 | | 2 900.00 |
DG Other reserves | 41 012.00 | 15 360.00 | | 41 012.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 370.00 | 25 653.00 | | 26 370.00 |
DL TOTAL (I) | 99 283.00 | 72 912.00 | | 99 283.00 |
DU Loans and Debts from Credit Institutions (3) | 132 564.00 | 157 622.00 | | 132 564.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 845.00 | 34 022.00 | | 30 845.00 |
DX Trade payables and related accounts | 207.00 | | | 207.00 |
EC TOTAL (IV) | 163 616.00 | 191 644.00 | | 163 616.00 |
EE Grand total (I to V) | 262 899.00 | 264 556.00 | | 262 899.00 |
EG Accrued income and payables due within one year | 58 031.00 | 60 813.00 | | 58 031.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 968.00 | |
FY Salaries and Wages | | | 6 918.00 | |
GF Total Operating Expenses (II) | | | 9 886.00 | |
GG - OPERATING RESULT (I - II) | | | -9 886.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 37 000.00 | |
GP Total financial income (V) | | | 37 000.00 | |
GR Interest and similar expenses | | | 2 555.00 | |
GU Total financial expenses (VI) | | | 2 555.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 34 445.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 559.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 811.00 | -1 676.00 | | -1 811.00 |
HL TOTAL REVENUE (I + III + V + VII) | 37 000.00 | 37 000.00 | | 37 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 630.00 | 11 347.00 | | 10 630.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 370.00 | 25 653.00 | | 26 370.00 |
| |
| 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 | 241 050.00 | | | 241 050.00 |
I3 DECREASES Total Financial Fixed Assets | | | 241 050.00 | |
I4 DECREASES Grand Total | | | 241 050.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 241 050.00 | | | 241 050.00 |
| |
| 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 | 207.00 | 207.00 | | 207.00 |
8K Other liabilities (including liabilities related to repo transactions) | 30 845.00 | 30 845.00 | | 30 845.00 |
VH Loans with a maturity of more than one year at origin | 132 564.00 | 26 979.00 | 105 586.00 | 132 564.00 |
VK Loans repaid during the year | 24 802.00 | | | 24 802.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 111.00 | 12 111.00 | | 12 111.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 163 616.00 | 58 031.00 | 105 586.00 | 163 616.00 |
