| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 486 500.00 | | 1 486 500.00 | 1 486 500.00 |
BZ Other receivables | 114 401.00 | | 114 401.00 | 114 401.00 |
CF Cash and cash equivalents | 738 136.00 | | 738 136.00 | 738 136.00 |
CJ TOTAL (II) | 852 537.00 | | 852 537.00 | 852 537.00 |
CO Grand total (0 to V) | 2 339 037.00 | | 2 339 037.00 | 2 339 037.00 |
CU Other investments | 1 486 500.00 | | 1 486 500.00 | 1 486 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 485 000.00 | 1 485 000.00 | | 1 485 000.00 |
DD Legal reserve (1) | 59 994.00 | 45 449.00 | | 59 994.00 |
DG Other reserves | 481 145.00 | 353 294.00 | | 481 145.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 306 952.00 | 290 896.00 | | 306 952.00 |
DL TOTAL (I) | 2 333 091.00 | 2 174 639.00 | | 2 333 091.00 |
DT Other Bond Issues | 5 000.00 | | | 5 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 543.00 | 6 436.00 | | 543.00 |
DX Trade payables and related accounts | 264.00 | 453.00 | | 264.00 |
DY Tax and social security liabilities | 140.00 | 134.00 | | 140.00 |
EC TOTAL (IV) | 5 946.00 | 7 022.00 | | 5 946.00 |
EE Grand total (I to V) | 2 339 037.00 | 2 181 661.00 | | 2 339 037.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 100.00 | |
FX Taxes, duties, and similar payments | | | 184.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 284.00 | |
GG - OPERATING RESULT (I - II) | | | -2 283.00 | |
GK Income from other securities and fixed asset receivables | | | 308 810.00 | |
GL Other interest and similar income | | | 3 049.00 | |
GP Total financial income (V) | | | 311 859.00 | |
GR Interest and similar expenses | | | 808.00 | |
GU Total financial expenses (VI) | | | 808.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 311 051.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 308 767.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 815.00 | 4 192.00 | | 1 815.00 |
HL TOTAL REVENUE (I + III + V + VII) | 311 859.00 | 296 500.00 | | 311 859.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 907.00 | 5 604.00 | | 4 907.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 306 952.00 | 290 896.00 | | 306 952.00 |
| |
| 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 | 1 485 000.00 | | 1 500.00 | 1 485 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 486 500.00 | |
I4 DECREASES Grand Total | | | 1 486 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 485 000.00 | | 1 500.00 | 1 485 000.00 |
| |
| 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 | 264.00 | 264.00 | | 264.00 |
VC Group and associates | 96 646.00 | 96 646.00 | | 96 646.00 |
VH Loans with a maturity of more than one year at origin | 5 000.00 | 5 000.00 | | 5 000.00 |
VI Group and Associates | 543.00 | 543.00 | | 543.00 |
VJ Loans taken out during the year | 5 000.00 | | | 5 000.00 |
VM Income taxes | 17 695.00 | 17 695.00 | | 17 695.00 |
VQ Other Taxes, Duties, and Similar Debts | 140.00 | 140.00 | | 140.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 60.00 | 60.00 | | 60.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 114 401.00 | 114 401.00 | | 114 401.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 946.00 | 5 946.00 | | 5 946.00 |
