| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 31 570.00 | | 31 570.00 | 31 570.00 |
BZ Other receivables | 28 286.00 | | 28 286.00 | 28 286.00 |
CF Cash and cash equivalents | 31 464.00 | | 31 464.00 | 31 464.00 |
CJ TOTAL (II) | 59 750.00 | | 59 750.00 | 59 750.00 |
CO Grand total (0 to V) | 91 320.00 | | 91 320.00 | 91 320.00 |
CU Other investments | 31 570.00 | | 31 570.00 | 31 570.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DG Other reserves | 13 338.00 | | | 13 338.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 654.00 | 13 838.00 | | 45 654.00 |
DL TOTAL (I) | 64 492.00 | 18 838.00 | | 64 492.00 |
DU Loans and Debts from Credit Institutions (3) | 18 394.00 | 24 261.00 | | 18 394.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 231.00 | | | 7 231.00 |
DX Trade payables and related accounts | 1 202.00 | 788.00 | | 1 202.00 |
EC TOTAL (IV) | 26 828.00 | 25 049.00 | | 26 828.00 |
EE Grand total (I to V) | 91 320.00 | 43 887.00 | | 91 320.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 539.00 | |
GF Total Operating Expenses (II) | | | 3 539.00 | |
GG - OPERATING RESULT (I - II) | | | -3 539.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 49 750.00 | |
GP Total financial income (V) | | | 49 750.00 | |
GR Interest and similar expenses | | | 556.00 | |
GU Total financial expenses (VI) | | | 556.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 49 194.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 654.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 49 750.00 | 19 900.00 | | 49 750.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 096.00 | 6 062.00 | | 4 096.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 45 654.00 | 13 838.00 | | 45 654.00 |
| |
| 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 | 29 850.00 | | 1 720.00 | 29 850.00 |
I3 DECREASES Total Financial Fixed Assets | | | 31 570.00 | |
I4 DECREASES Grand Total | | | 31 570.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 29 850.00 | | 1 720.00 | 29 850.00 |
| |
| 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 | 1 202.00 | 1 202.00 | | 1 202.00 |
VC Group and associates | 28 286.00 | 28 286.00 | | 28 286.00 |
VH Loans with a maturity of more than one year at origin | 18 394.00 | 5 997.00 | 12 397.00 | 18 394.00 |
VI Group and Associates | 7 231.00 | 7 231.00 | | 7 231.00 |
VK Loans repaid during the year | 5 867.00 | | | 5 867.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 286.00 | 28 286.00 | | 28 286.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 828.00 | 14 431.00 | 12 397.00 | 26 828.00 |
