| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 264 270.00 | | 1 264 270.00 | 1 264 270.00 |
BZ Other receivables | 28 000.00 | | 28 000.00 | 28 000.00 |
CF Cash and cash equivalents | 18 473.00 | | 18 473.00 | 18 473.00 |
CH Prepaid expenses | 327.00 | | 327.00 | 327.00 |
CJ TOTAL (II) | 46 800.00 | | 46 800.00 | 46 800.00 |
CO Grand total (0 to V) | 1 311 070.00 | | 1 311 070.00 | 1 311 070.00 |
CU Other investments | 1 264 270.00 | | 1 264 270.00 | 1 264 270.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 250 820.00 | 1 250 820.00 | | 1 250 820.00 |
DE Statutory or contractual reserves | 6 846.00 | 5 686.00 | | 6 846.00 |
DG Other reserves | 30 065.00 | 8 032.00 | | 30 065.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 487.00 | 23 193.00 | | 11 487.00 |
DL TOTAL (I) | 1 299 217.00 | 1 287 731.00 | | 1 299 217.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 875.00 | 18 182.00 | | 9 875.00 |
DX Trade payables and related accounts | 1 977.00 | 1 975.00 | | 1 977.00 |
EC TOTAL (IV) | 11 852.00 | 20 157.00 | | 11 852.00 |
EE Grand total (I to V) | 1 311 070.00 | 1 307 887.00 | | 1 311 070.00 |
EG Accrued income and payables due within one year | 11 852.00 | 20 157.00 | | 11 852.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 991.00 | |
GF Total Operating Expenses (II) | | | 2 991.00 | |
GG - OPERATING RESULT (I - II) | | | -2 991.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 39 840.00 | |
GP Total financial income (V) | | | 39 840.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 39 840.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 849.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 25 362.00 | 37 000.00 | | 25 362.00 |
HH Total exceptional expenses (VIII) | 25 362.00 | 37 000.00 | | 25 362.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -25 362.00 | -37 000.00 | | -25 362.00 |
HL TOTAL REVENUE (I + III + V + VII) | 39 840.00 | 63 000.00 | | 39 840.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 353.00 | 39 807.00 | | 28 353.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 487.00 | 23 193.00 | | 11 487.00 |
| |
| 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 | 1 263 270.00 | | | 1 263 270.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 264 270.00 | |
I4 DECREASES Grand Total | | | 1 264 270.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 263 270.00 | | | 1 263 270.00 |
| |
| 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 | 1 977.00 | 1 977.00 | | 1 977.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 875.00 | 9 875.00 | | 9 875.00 |
VP Miscellaneous | 28 000.00 | | | 28 000.00 |
VS Prepaid expenses | 327.00 | | | 327.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 327.00 | 28 327.00 | | 28 327.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 852.00 | 11 852.00 | | 11 852.00 |
