| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 257 958.00 | | 257 958.00 | 257 958.00 |
BZ Other receivables | 29 454.00 | | 29 454.00 | 29 454.00 |
CF Cash and cash equivalents | 621.00 | | 621.00 | 621.00 |
CJ TOTAL (II) | 30 075.00 | | 30 075.00 | 30 075.00 |
CO Grand total (0 to V) | 288 033.00 | | 288 033.00 | 288 033.00 |
CU Other investments | 257 958.00 | | 257 958.00 | 257 958.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 132 000.00 | | | 132 000.00 |
DD Legal reserve (1) | 766.00 | | | 766.00 |
DG Other reserves | 14 562.00 | | | 14 562.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 54 789.00 | | | 54 789.00 |
DL TOTAL (I) | 202 118.00 | | | 202 118.00 |
DU Loans and Debts from Credit Institutions (3) | 80 779.00 | | | 80 779.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 000.00 | | | 1 000.00 |
DX Trade payables and related accounts | 4 135.00 | | | 4 135.00 |
EC TOTAL (IV) | 85 914.00 | | | 85 914.00 |
EE Grand total (I to V) | 288 033.00 | | | 288 033.00 |
EG Accrued income and payables due within one year | 32 249.00 | | | 32 249.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 966.00 | |
FX Taxes, duties, and similar payments | | | 155.00 | |
GE Other Expenses | | | 93.00 | |
GF Total Operating Expenses (II) | | | 3 214.00 | |
GG - OPERATING RESULT (I - II) | | | -3 214.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 59 904.00 | |
GP Total financial income (V) | | | 59 904.00 | |
GR Interest and similar expenses | | | 1 899.00 | |
GU Total financial expenses (VI) | | | 1 899.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 58 004.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 54 789.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 59 904.00 | | | 59 904.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 114.00 | | | 5 114.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 54 789.00 | | | 54 789.00 |
| |
| 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 | 257 958.00 | | | 257 958.00 |
I3 DECREASES Total Financial Fixed Assets | | | 257 958.00 | |
I4 DECREASES Grand Total | | | 257 958.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 257 958.00 | | | 257 958.00 |
| |
| 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 | 4 135.00 | 4 135.00 | | 4 135.00 |
VC Group and associates | 29 454.00 | | | 29 454.00 |
VH Loans with a maturity of more than one year at origin | 80 779.00 | 27 114.00 | 53 664.00 | 80 779.00 |
VI Group and Associates | 1 000.00 | 1 000.00 | | 1 000.00 |
VK Loans repaid during the year | 25 441.00 | | | 25 441.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 454.00 | 29 454.00 | | 29 454.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 85 914.00 | 32 249.00 | 53 664.00 | 85 914.00 |
