| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 008 120.00 | | 4 008 120.00 | 4 008 120.00 |
CF Cash and cash equivalents | 22 126.00 | | 22 126.00 | 22 126.00 |
CJ TOTAL (II) | 22 126.00 | | 22 126.00 | 22 126.00 |
CO Grand total (0 to V) | 4 030 246.00 | | 4 030 246.00 | 4 030 246.00 |
CU Other investments | 4 008 120.00 | | 4 008 120.00 | 4 008 120.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 476 000.00 | 2 476 000.00 | | 2 476 000.00 |
DB Share, merger, contribution premiums, etc. | 876 120.00 | 876 120.00 | | 876 120.00 |
DD Legal reserve (1) | 247 600.00 | 224 247.00 | | 247 600.00 |
DG Other reserves | 90 926.00 | | | 90 926.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 115 943.00 | 114 279.00 | | 115 943.00 |
DL TOTAL (I) | 3 806 588.00 | 3 690 646.00 | | 3 806 588.00 |
DU Loans and Debts from Credit Institutions (3) | 223 657.00 | 333 062.00 | | 223 657.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 5 000.00 | | |
EC TOTAL (IV) | 223 657.00 | 338 062.00 | | 223 657.00 |
EE Grand total (I to V) | 4 030 246.00 | 4 028 707.00 | | 4 030 246.00 |
EG Accrued income and payables due within one year | 111 729.00 | 115 828.00 | | 111 729.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 342.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 342.00 | |
GG - OPERATING RESULT (I - II) | | | -3 342.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 123 892.00 | |
GP Total financial income (V) | | | 123 892.00 | |
GR Interest and similar expenses | | | 4 608.00 | |
GU Total financial expenses (VI) | | | 4 608.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 119 284.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 115 943.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 123 892.00 | 123 892.00 | | 123 892.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 949.00 | 9 613.00 | | 7 949.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 115 943.00 | 114 279.00 | | 115 943.00 |
| |
| 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 | 4 008 120.00 | | | 4 008 120.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 008 120.00 | |
I4 DECREASES Grand Total | | | 4 008 120.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 008 120.00 | | | 4 008 120.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 423.00 | 1 423.00 | | 1 423.00 |
VG Loans with a maturity of up to one year at origin | 222 234.00 | 110 306.00 | 111 928.00 | 222 234.00 |
VK Loans repaid during the year | 108 708.00 | | | 108 708.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 223 657.00 | 111 729.00 | 111 928.00 | 223 657.00 |
