| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 372 032.00 | | 1 372 032.00 | 1 372 032.00 |
CF Cash and cash equivalents | 52 927.00 | | 52 927.00 | 52 927.00 |
CJ TOTAL (II) | 52 927.00 | | 52 927.00 | 52 927.00 |
CO Grand total (0 to V) | 1 424 959.00 | | 1 424 959.00 | 1 424 959.00 |
CU Other investments | 1 372 032.00 | | 1 372 032.00 | 1 372 032.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 975 456.00 | 975 456.00 | | 975 456.00 |
DD Legal reserve (1) | 9 388.00 | 2 348.00 | | 9 388.00 |
DG Other reserves | 33 841.00 | 1 706.00 | | 33 841.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 149 081.00 | 140 785.00 | | 149 081.00 |
DL TOTAL (I) | 1 167 766.00 | 1 120 295.00 | | 1 167 766.00 |
DU Loans and Debts from Credit Institutions (3) | 254 409.00 | 302 567.00 | | 254 409.00 |
DX Trade payables and related accounts | 2 784.00 | 1 730.00 | | 2 784.00 |
EC TOTAL (IV) | 257 193.00 | 304 297.00 | | 257 193.00 |
EE Grand total (I to V) | 1 424 959.00 | 1 424 592.00 | | 1 424 959.00 |
EG Accrued income and payables due within one year | 53 429.00 | 51 884.00 | | 53 429.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 4 403.00 | |
FX Taxes, duties, and similar payments | | | 156.00 | |
GF Total Operating Expenses (II) | | | 4 559.00 | |
GG - OPERATING RESULT (I - II) | | | -4 559.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 158 800.00 | |
GP Total financial income (V) | | | 158 800.00 | |
GR Interest and similar expenses | | | 5 160.00 | |
GU Total financial expenses (VI) | | | 5 160.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 153 640.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 149 081.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 158 801.00 | 149 272.00 | | 158 801.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 720.00 | 8 487.00 | | 9 720.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 149 081.00 | 140 785.00 | | 149 081.00 |
| |
| 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 | 1 372 032.00 | | | 1 372 032.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 372 032.00 | |
I4 DECREASES Grand Total | | | 1 372 032.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 372 032.00 | | | 1 372 032.00 |
| |
| 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 | 2 784.00 | 2 784.00 | | 2 784.00 |
VG Loans with a maturity of up to one year at origin | 1 996.00 | 1 996.00 | | 1 996.00 |
VH Loans with a maturity of more than one year at origin | 252 413.00 | 48 649.00 | 203 764.00 | 252 413.00 |
VK Loans repaid during the year | 47 765.00 | | | 47 765.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 257 193.00 | 53 429.00 | 203 764.00 | 257 193.00 |
