| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 6 188.00 | 6 188.00 | | 6 188.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 306 203.00 | 6 188.00 | 300 015.00 | 306 203.00 |
BZ Other receivables | 152 397.00 | | 152 397.00 | 152 397.00 |
CF Cash and cash equivalents | 1 550.00 | | 1 550.00 | 1 550.00 |
CJ TOTAL (II) | 153 947.00 | | 153 947.00 | 153 947.00 |
CO Grand total (0 to V) | 460 150.00 | 6 188.00 | 453 962.00 | 460 150.00 |
CU Other investments | 300 000.00 | | 300 000.00 | 300 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 284 245.00 | 171 707.00 | | 284 245.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 114 590.00 | 112 539.00 | | 114 590.00 |
DL TOTAL (I) | 399 936.00 | 285 345.00 | | 399 936.00 |
DU Loans and Debts from Credit Institutions (3) | 49 563.00 | 73 371.00 | | 49 563.00 |
DX Trade payables and related accounts | 4 464.00 | 4 464.00 | | 4 464.00 |
EC TOTAL (IV) | 54 027.00 | 77 835.00 | | 54 027.00 |
EE Grand total (I to V) | 453 962.00 | 363 180.00 | | 453 962.00 |
EG Accrued income and payables due within one year | 29 303.00 | 29 037.00 | | 29 303.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 643.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 508.00 | |
GF Total Operating Expenses (II) | | | 3 151.00 | |
GG - OPERATING RESULT (I - II) | | | -3 151.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 120 000.00 | |
GP Total financial income (V) | | | 120 000.00 | |
GR Interest and similar expenses | | | 2 258.00 | |
GU Total financial expenses (VI) | | | 2 258.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 117 742.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 114 590.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 120 000.00 | 120 000.00 | | 120 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 410.00 | 7 461.00 | | 5 410.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 114 590.00 | 112 539.00 | | 114 590.00 |
| |
| 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 | 306 203.00 | | | 306 203.00 |
I3 DECREASES Total Financial Fixed Assets | | | 300 015.00 | |
I4 DECREASES Grand Total | | | 306 203.00 | |
IO DECREASES Total including other intangible assets | | | 6 188.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 188.00 | | | 6 188.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 300 015.00 | | | 300 015.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 680.00 | 508.00 | | 5 680.00 |
PE DEPRECIATION Total including other intangible assets | 5 680.00 | 508.00 | | 5 680.00 |
| |
| 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 | 4 464.00 | 4 464.00 | | 4 464.00 |
VC Group and associates | 152 397.00 | | | 152 397.00 |
VG Loans with a maturity of up to one year at origin | 765.00 | 765.00 | | 765.00 |
VH Loans with a maturity of more than one year at origin | 48 798.00 | 24 074.00 | 24 724.00 | 48 798.00 |
VK Loans repaid during the year | 23 441.00 | | | 23 441.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 152 397.00 | 152 397.00 | | 152 397.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 54 027.00 | 29 303.00 | 24 724.00 | 54 027.00 |
