| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 341 531.00 | | 341 531.00 | 341 531.00 |
BZ Other receivables | 27 341.00 | | 27 341.00 | 27 341.00 |
CF Cash and cash equivalents | 13 885.00 | | 13 885.00 | 13 885.00 |
CJ TOTAL (II) | 41 226.00 | | 41 226.00 | 41 226.00 |
CO Grand total (0 to V) | 382 758.00 | | 382 758.00 | 382 758.00 |
CU Other investments | 341 531.00 | | 341 531.00 | 341 531.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 170 000.00 | 170 000.00 | | 170 000.00 |
DD Legal reserve (1) | 17 000.00 | 7 853.00 | | 17 000.00 |
DG Other reserves | 77 578.00 | 63 535.00 | | 77 578.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 55 114.00 | 23 189.00 | | 55 114.00 |
DL TOTAL (I) | 319 692.00 | 264 578.00 | | 319 692.00 |
DU Loans and Debts from Credit Institutions (3) | 27 040.00 | 52 748.00 | | 27 040.00 |
DV Miscellaneous Loans and Financial Debts (4) | 34 726.00 | 56 652.00 | | 34 726.00 |
DX Trade payables and related accounts | 1 300.00 | | | 1 300.00 |
EC TOTAL (IV) | 63 066.00 | 109 400.00 | | 63 066.00 |
EE Grand total (I to V) | 382 758.00 | 373 978.00 | | 382 758.00 |
EG Accrued income and payables due within one year | 63 066.00 | 109 400.00 | | 63 066.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 571.00 | |
FX Taxes, duties, and similar payments | | | 135.00 | |
GF Total Operating Expenses (II) | | | 1 706.00 | |
GG - OPERATING RESULT (I - II) | | | -1 706.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 59 880.00 | |
GP Total financial income (V) | | | 59 880.00 | |
GR Interest and similar expenses | | | 3 110.00 | |
GU Total financial expenses (VI) | | | 3 110.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 56 770.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 55 064.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 1.00 | | | 1.00 |
HK Income tax | -50.00 | | | -50.00 |
HL TOTAL REVENUE (I + III + V + VII) | 59 880.00 | 28 444.00 | | 59 880.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 766.00 | 5 255.00 | | 4 766.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 55 114.00 | 23 189.00 | | 55 114.00 |
| |
| 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 | 1 300.00 | 1 300.00 | | 1 300.00 |
VC Group and associates | 5 860.00 | | | 5 860.00 |
VG Loans with a maturity of up to one year at origin | 751.00 | 751.00 | | 751.00 |
VH Loans with a maturity of more than one year at origin | 26 289.00 | 26 289.00 | | 26 289.00 |
VI Group and Associates | 34 726.00 | 34 726.00 | | 34 726.00 |
VM Income taxes | 21 481.00 | | | 21 481.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 341.00 | 27 341.00 | | 27 341.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 63 066.00 | 63 066.00 | | 63 066.00 |
