| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 25 015.00 | | 25 015.00 | 25 015.00 |
BJ TOTAL (I) | 276 014.00 | | 276 014.00 | 276 014.00 |
BZ Other receivables | 28 188.00 | | 28 188.00 | 28 188.00 |
CF Cash and cash equivalents | 98 390.00 | | 98 390.00 | 98 390.00 |
CJ TOTAL (II) | 126 579.00 | | 126 579.00 | 126 579.00 |
CO Grand total (0 to V) | 402 593.00 | | 402 593.00 | 402 593.00 |
CU Other investments | 250 999.00 | | 250 999.00 | 250 999.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 121 683.00 | 81 229.00 | | 121 683.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 096.00 | 40 454.00 | | 72 096.00 |
DL TOTAL (I) | 303 779.00 | 231 683.00 | | 303 779.00 |
DU Loans and Debts from Credit Institutions (3) | 95 737.00 | 118 573.00 | | 95 737.00 |
DV Miscellaneous Loans and Financial Debts (4) | 195.00 | 195.00 | | 195.00 |
DX Trade payables and related accounts | 1 229.00 | 1 224.00 | | 1 229.00 |
DZ Fixed asset liabilities and related accounts | 999.00 | | | 999.00 |
EA Other liabilities | 653.00 | 6 265.00 | | 653.00 |
EC TOTAL (IV) | 98 813.00 | 126 256.00 | | 98 813.00 |
EE Grand total (I to V) | 402 593.00 | 357 939.00 | | 402 593.00 |
EG Accrued income and payables due within one year | 27 653.00 | 32 256.00 | | 27 653.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 975.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | -259.00 | |
GF Total Operating Expenses (II) | | | 1 716.00 | |
GG - OPERATING RESULT (I - II) | | | -1 716.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 75 000.00 | |
GL Other interest and similar income | | | 604.00 | |
GP Total financial income (V) | | | 75 604.00 | |
GR Interest and similar expenses | | | 1 792.00 | |
GU Total financial expenses (VI) | | | 1 792.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 73 813.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 72 096.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 75 604.00 | 65 254.00 | | 75 604.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 508.00 | 24 800.00 | | 3 508.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 72 096.00 | 40 454.00 | | 72 096.00 |
| |
| 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 | 250 015.00 | | 25 999.00 | 250 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 276 014.00 | |
I4 DECREASES Grand Total | | | 276 014.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 250 015.00 | | 25 999.00 | 250 015.00 |
| |
| 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 | 1 229.00 | 1 229.00 | | 1 229.00 |
8J Fixed Asset Liabilities and Related Accounts | 999.00 | 999.00 | | 999.00 |
8K Other liabilities (including liabilities related to repo transactions) | 653.00 | 653.00 | | 653.00 |
VC Group and associates | 28 188.00 | | | 28 188.00 |
VG Loans with a maturity of up to one year at origin | 1 736.00 | 1 736.00 | | 1 736.00 |
VH Loans with a maturity of more than one year at origin | 94 001.00 | 22 841.00 | 71 160.00 | 94 001.00 |
VI Group and Associates | 195.00 | 195.00 | | 195.00 |
VK Loans repaid during the year | 22 415.00 | | | 22 415.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 188.00 | 28 188.00 | | 28 188.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 98 813.00 | 27 653.00 | 71 160.00 | 98 813.00 |
