| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 993 659.00 | | 993 659.00 | 993 659.00 |
BZ Other receivables | 29 104.00 | | 29 104.00 | 29 104.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 29 104.00 | | 29 104.00 | 29 104.00 |
CO Grand total (0 to V) | 1 022 763.00 | | 1 022 763.00 | 1 022 763.00 |
CU Other investments | 993 659.00 | | 993 659.00 | 993 659.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 474 776.00 | 369 242.00 | | 474 776.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 91 538.00 | 105 535.00 | | 91 538.00 |
DL TOTAL (I) | 574 699.00 | 483 161.00 | | 574 699.00 |
DU Loans and Debts from Credit Institutions (3) | 271 812.00 | 396 132.00 | | 271 812.00 |
DV Miscellaneous Loans and Financial Debts (4) | 163 854.00 | 135 082.00 | | 163 854.00 |
DX Trade payables and related accounts | 8 400.00 | 6 960.00 | | 8 400.00 |
DY Tax and social security liabilities | 3 997.00 | | | 3 997.00 |
EC TOTAL (IV) | 448 063.00 | 538 174.00 | | 448 063.00 |
EE Grand total (I to V) | 1 022 763.00 | 1 021 335.00 | | 1 022 763.00 |
EG Accrued income and payables due within one year | 305 230.00 | 267 480.00 | | 305 230.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 81.00 | | | 81.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 911.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 9 914.00 | |
GG - OPERATING RESULT (I - II) | | | -9 914.00 | |
GL Other interest and similar income | | | 100 000.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GR Interest and similar expenses | | | 9 726.00 | |
GU Total financial expenses (VI) | | | 9 726.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 90 274.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 80 360.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 375.00 | | | 375.00 |
HH Total exceptional expenses (VIII) | 375.00 | | | 375.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -375.00 | | | -375.00 |
HK Income tax | -11 553.00 | -14 454.00 | | -11 553.00 |
HL TOTAL REVENUE (I + III + V + VII) | 100 000.00 | 120 002.00 | | 100 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 462.00 | 14 467.00 | | 8 462.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 91 538.00 | 105 535.00 | | 91 538.00 |
| |
| 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 | 993 659.00 | | | 993 659.00 |
I3 DECREASES Total Financial Fixed Assets | | | 993 659.00 | |
I4 DECREASES Grand Total | | | 993 659.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 993 659.00 | | | 993 659.00 |
| |
| 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 | 8 400.00 | 8 400.00 | | 8 400.00 |
8E Income Taxes | 3 997.00 | 3 997.00 | | 3 997.00 |
VC Group and associates | 27 598.00 | 27 598.00 | | 27 598.00 |
VG Loans with a maturity of up to one year at origin | 1 118.00 | 1 118.00 | | 1 118.00 |
VH Loans with a maturity of more than one year at origin | 270 694.00 | 127 861.00 | 142 833.00 | 270 694.00 |
VI Group and Associates | 163 854.00 | 163 854.00 | | 163 854.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 506.00 | 1 506.00 | | 1 506.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 104.00 | 29 104.00 | | 29 104.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 448 063.00 | 305 230.00 | 142 833.00 | 448 063.00 |
