| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 949 525.00 | | 949 525.00 | 949 525.00 |
BZ Other receivables | 16 023.00 | | 16 023.00 | 16 023.00 |
CF Cash and cash equivalents | 15 859.00 | | 15 859.00 | 15 859.00 |
CH Prepaid expenses | 238.00 | | 238.00 | 238.00 |
CJ TOTAL (II) | 32 120.00 | | 32 120.00 | 32 120.00 |
CO Grand total (0 to V) | 981 645.00 | | 981 645.00 | 981 645.00 |
CU Other investments | 949 525.00 | | 949 525.00 | 949 525.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 30 000.00 | 30 000.00 | | 30 000.00 |
DG Other reserves | 407 824.00 | 309 509.00 | | 407 824.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 139.00 | 98 314.00 | | 46 139.00 |
DL TOTAL (I) | 783 963.00 | 737 824.00 | | 783 963.00 |
DU Loans and Debts from Credit Institutions (3) | 197 130.00 | 259 722.00 | | 197 130.00 |
DX Trade payables and related accounts | 552.00 | 550.00 | | 552.00 |
EC TOTAL (IV) | 197 682.00 | 260 272.00 | | 197 682.00 |
EE Grand total (I to V) | 981 645.00 | 998 097.00 | | 981 645.00 |
EG Accrued income and payables due within one year | 67 304.00 | 67 035.00 | | 67 304.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FO Operating subsidies | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 209.00 | |
FX Taxes, duties, and similar payments | | | 132.00 | |
GF Total Operating Expenses (II) | | | 1 341.00 | |
GG - OPERATING RESULT (I - II) | | | -1 341.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 974.00 | |
GP Total financial income (V) | | | 50 974.00 | |
GR Interest and similar expenses | | | 5 001.00 | |
GU Total financial expenses (VI) | | | 5 001.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 45 972.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 631.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 508.00 | 3 814.00 | | -1 508.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 974.00 | 109 965.00 | | 50 974.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 835.00 | 11 650.00 | | 4 835.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 139.00 | 98 314.00 | | 46 139.00 |
| |
| 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 | 949 525.00 | | | 949 525.00 |
I3 DECREASES Total Financial Fixed Assets | | | 949 525.00 | |
I4 DECREASES Grand Total | | | 949 525.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 949 525.00 | | | 949 525.00 |
| |
| 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 | 552.00 | 552.00 | | 552.00 |
VC Group and associates | 3 531.00 | 3 531.00 | | 3 531.00 |
VG Loans with a maturity of up to one year at origin | 3 893.00 | 3 893.00 | | 3 893.00 |
VH Loans with a maturity of more than one year at origin | 193 238.00 | 62 860.00 | 130 378.00 | 193 238.00 |
VK Loans repaid during the year | 61 357.00 | | | 61 357.00 |
VM Income taxes | 12 493.00 | 12 493.00 | | 12 493.00 |
VS Prepaid expenses | 238.00 | 238.00 | | 238.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 262.00 | 16 262.00 | | 16 262.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 197 682.00 | 67 305.00 | 130 378.00 | 197 682.00 |
