| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 513 960.00 | | 513 960.00 | 513 960.00 |
CF Cash and cash equivalents | 13 171.00 | | 13 171.00 | 13 171.00 |
CJ TOTAL (II) | 13 171.00 | | 13 171.00 | 13 171.00 |
CO Grand total (0 to V) | 527 131.00 | | 527 131.00 | 527 131.00 |
CU Other investments | 513 960.00 | | 513 960.00 | 513 960.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 374 400.00 | | | 374 400.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 066.00 | | | 6 066.00 |
DL TOTAL (I) | 380 466.00 | | | 380 466.00 |
DU Loans and Debts from Credit Institutions (3) | 28 800.00 | | | 28 800.00 |
DV Miscellaneous Loans and Financial Debts (4) | 116 905.00 | | | 116 905.00 |
DX Trade payables and related accounts | 960.00 | | | 960.00 |
EC TOTAL (IV) | 146 665.00 | | | 146 665.00 |
EE Grand total (I to V) | 527 131.00 | | | 527 131.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 658.00 | |
FX Taxes, duties, and similar payments | | | 6 431.00 | |
GF Total Operating Expenses (II) | | | 11 089.00 | |
GG - OPERATING RESULT (I - II) | | | -11 089.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 19 761.00 | |
GP Total financial income (V) | | | 19 761.00 | |
GR Interest and similar expenses | | | 2 605.00 | |
GU Total financial expenses (VI) | | | 2 605.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 17 156.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 066.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 19 761.00 | | | 19 761.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 694.00 | | | 13 694.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 066.00 | | | 6 066.00 |
| |
| 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 | | | 513 960.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 513 960.00 | |
I4 DECREASES Grand Total | | | 513 960.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 513 960.00 | |
| |
| 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 | 107 355.00 | 2 595.00 | | 107 355.00 |
8B Suppliers and Related Accounts | 960.00 | 960.00 | | 960.00 |
VG Loans with a maturity of up to one year at origin | 28 800.00 | 5 688.00 | 23 112.00 | 28 800.00 |
VI Group and Associates | 9 550.00 | 9 550.00 | | 9 550.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 146 665.00 | 18 793.00 | 23 112.00 | 146 665.00 |
