| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 627 790.00 | | 627 790.00 | 627 790.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 2 002.00 | | 2 002.00 | 2 002.00 |
CJ TOTAL (II) | 2 002.00 | | 2 002.00 | 2 002.00 |
CO Grand total (0 to V) | 629 792.00 | | 629 792.00 | 629 792.00 |
CU Other investments | 627 790.00 | | 627 790.00 | 627 790.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 232 000.00 | 232 000.00 | | 232 000.00 |
DD Legal reserve (1) | 1 349.00 | | | 1 349.00 |
DG Other reserves | 25 621.00 | | | 25 621.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 653.00 | 26 970.00 | | 37 653.00 |
DK Regulated provisions | 3 727.00 | 1 369.00 | | 3 727.00 |
DL TOTAL (I) | 300 350.00 | 260 339.00 | | 300 350.00 |
DU Loans and Debts from Credit Institutions (3) | 262 239.00 | 303 258.00 | | 262 239.00 |
DV Miscellaneous Loans and Financial Debts (4) | 64 263.00 | 63 479.00 | | 64 263.00 |
DX Trade payables and related accounts | 2 940.00 | 3 006.00 | | 2 940.00 |
EC TOTAL (IV) | 329 442.00 | 369 743.00 | | 329 442.00 |
EE Grand total (I to V) | 629 792.00 | 630 082.00 | | 629 792.00 |
EG Accrued income and payables due within one year | 111 286.00 | 110 296.00 | | 111 286.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 125.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 4 125.00 | |
GG - OPERATING RESULT (I - II) | | | -4 125.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GP Total financial income (V) | | | 50 000.00 | |
GR Interest and similar expenses | | | 5 864.00 | |
GU Total financial expenses (VI) | | | 5 864.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 44 136.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 011.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 358.00 | 1 369.00 | | 2 358.00 |
HH Total exceptional expenses (VIII) | 2 358.00 | 1 369.00 | | 2 358.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 358.00 | -1 369.00 | | -2 358.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 000.00 | 49 600.00 | | 50 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 347.00 | 22 630.00 | | 12 347.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 653.00 | 26 970.00 | | 37 653.00 |
| |
| 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 | 627 790.00 | | | 627 790.00 |
I3 DECREASES Total Financial Fixed Assets | | | 627 790.00 | |
I4 DECREASES Grand Total | | | 627 790.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 627 790.00 | | | 627 790.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VH Loans with a maturity of more than one year at origin | 262 239.00 | 44 084.00 | 172 921.00 | 262 239.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 262 239.00 | 44 084.00 | 172 921.00 | 262 239.00 |
