| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 787 731.00 | | 787 731.00 | 787 731.00 |
BZ Other receivables | 3 120.00 | | 3 120.00 | 3 120.00 |
CF Cash and cash equivalents | 2 204.00 | | 2 204.00 | 2 204.00 |
CJ TOTAL (II) | 5 324.00 | | 5 324.00 | 5 324.00 |
CO Grand total (0 to V) | 793 055.00 | | 793 055.00 | 793 055.00 |
CU Other investments | 787 731.00 | | 787 731.00 | 787 731.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 260 000.00 | | | 260 000.00 |
DD Legal reserve (1) | 26 000.00 | | | 26 000.00 |
DH Retained earnings | 244 553.00 | | | 244 553.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 225.00 | | | 37 225.00 |
DK Regulated provisions | 4 127.00 | | | 4 127.00 |
DL TOTAL (I) | 571 905.00 | | | 571 905.00 |
DU Loans and Debts from Credit Institutions (3) | 203 275.00 | | | 203 275.00 |
DX Trade payables and related accounts | 440.00 | | | 440.00 |
DY Tax and social security liabilities | 116.00 | | | 116.00 |
EA Other liabilities | 17 319.00 | | | 17 319.00 |
EC TOTAL (IV) | 221 150.00 | | | 221 150.00 |
EE Grand total (I to V) | 793 055.00 | | | 793 055.00 |
EG Accrued income and payables due within one year | 57 226.00 | | | 57 226.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 808.00 | |
FX Taxes, duties, and similar payments | | | 155.00 | |
GF Total Operating Expenses (II) | | | 1 962.00 | |
GG - OPERATING RESULT (I - II) | | | -1 962.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 44 994.00 | |
GP Total financial income (V) | | | 44 994.00 | |
GR Interest and similar expenses | | | 3 992.00 | |
GU Total financial expenses (VI) | | | 3 992.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 41 002.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 39 040.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 815.00 | | | 1 815.00 |
HH Total exceptional expenses (VIII) | 1 815.00 | | | 1 815.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 815.00 | | | -1 815.00 |
HL TOTAL REVENUE (I + III + V + VII) | 44 994.00 | | | 44 994.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 769.00 | | | 7 769.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 225.00 | | | 37 225.00 |
| |
| 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 | 787 731.00 | | | 787 731.00 |
I3 DECREASES Total Financial Fixed Assets | | | 787 731.00 | |
I4 DECREASES Grand Total | | | 787 731.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 787 731.00 | | | 787 731.00 |
