| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 836 663.00 | | 1 836 663.00 | 1 836 663.00 |
CF Cash and cash equivalents | 2 336.00 | | 2 336.00 | 2 336.00 |
CJ TOTAL (II) | 2 336.00 | | 2 336.00 | 2 336.00 |
CO Grand total (0 to V) | 1 838 999.00 | | 1 838 999.00 | 1 838 999.00 |
CU Other investments | 1 836 663.00 | | 1 836 663.00 | 1 836 663.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 094 945.00 | 1 094 945.00 | | 1 094 945.00 |
DD Legal reserve (1) | 5 580.00 | 2 373.00 | | 5 580.00 |
DG Other reserves | 106 018.00 | 45 092.00 | | 106 018.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 74 998.00 | 64 133.00 | | 74 998.00 |
DL TOTAL (I) | 1 281 541.00 | 1 206 543.00 | | 1 281 541.00 |
DU Loans and Debts from Credit Institutions (3) | 289 486.00 | 364 782.00 | | 289 486.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 100.00 | 22 458.00 | | 23 100.00 |
DX Trade payables and related accounts | 3 204.00 | 3 320.00 | | 3 204.00 |
DZ Fixed asset liabilities and related accounts | 241 668.00 | 241 668.00 | | 241 668.00 |
EC TOTAL (IV) | 557 458.00 | 632 228.00 | | 557 458.00 |
EE Grand total (I to V) | 1 838 999.00 | 1 838 771.00 | | 1 838 999.00 |
EG Accrued income and payables due within one year | 103 141.00 | 101 170.00 | | 103 141.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 980.00 | |
FX Taxes, duties, and similar payments | | | 162.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 4 142.00 | |
GG - OPERATING RESULT (I - II) | | | -4 142.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 86 000.00 | |
GP Total financial income (V) | | | 86 000.00 | |
GR Interest and similar expenses | | | 6 861.00 | |
GU Total financial expenses (VI) | | | 6 861.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 79 139.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 74 998.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 86 000.00 | 75 420.00 | | 86 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 003.00 | 11 287.00 | | 11 003.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 74 998.00 | 64 133.00 | | 74 998.00 |
| |
| 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 | 2 441.00 | 2 441.00 | | 2 441.00 |
8B Suppliers and Related Accounts | 3 204.00 | 3 204.00 | | 3 204.00 |
8J Fixed Asset Liabilities and Related Accounts | 241 668.00 | | 241 668.00 | 241 668.00 |
VG Loans with a maturity of up to one year at origin | 95.00 | 95.00 | | 95.00 |
VH Loans with a maturity of more than one year at origin | 289 391.00 | 76 742.00 | 212 649.00 | 289 391.00 |
VI Group and Associates | 20 659.00 | 20 659.00 | | 20 659.00 |
VK Loans repaid during the year | 75 310.00 | | | 75 310.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 557 458.00 | 103 141.00 | 454 317.00 | 557 458.00 |
