| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 787 731.00 | | 787 731.00 | 787 731.00 |
BZ Other receivables | 1 800.00 | | 1 800.00 | 1 800.00 |
CF Cash and cash equivalents | 1 984.00 | | 1 984.00 | 1 984.00 |
CJ TOTAL (II) | 3 784.00 | | 3 784.00 | 3 784.00 |
CO Grand total (0 to V) | 791 515.00 | | 791 515.00 | 791 515.00 |
CU Other investments | 787 731.00 | | 787 731.00 | 787 731.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 260 000.00 | | | 260 000.00 |
DD Legal reserve (1) | 26 000.00 | | | 26 000.00 |
DH Retained earnings | 281 779.00 | | | 281 779.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 582.00 | | | 32 582.00 |
DK Regulated provisions | 5 941.00 | | | 5 941.00 |
DL TOTAL (I) | 606 302.00 | | | 606 302.00 |
DU Loans and Debts from Credit Institutions (3) | 163 933.00 | | | 163 933.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 309.00 | | | 3 309.00 |
DX Trade payables and related accounts | 534.00 | | | 534.00 |
DY Tax and social security liabilities | 117.00 | | | 117.00 |
EA Other liabilities | 17 320.00 | | | 17 320.00 |
EC TOTAL (IV) | 185 213.00 | | | 185 213.00 |
EE Grand total (I to V) | 791 515.00 | | | 791 515.00 |
EG Accrued income and payables due within one year | 61 270.00 | | | 61 270.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 072.00 | |
FX Taxes, duties, and similar payments | | | 157.00 | |
GF Total Operating Expenses (II) | | | 2 230.00 | |
GG - OPERATING RESULT (I - II) | | | -2 230.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 39 980.00 | |
GP Total financial income (V) | | | 39 980.00 | |
GR Interest and similar expenses | | | 3 354.00 | |
GU Total financial expenses (VI) | | | 3 354.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 36 626.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 397.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 815.00 | | | 1 815.00 |
HH Total exceptional expenses (VIII) | 1 815.00 | | | 1 815.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 815.00 | | | -1 815.00 |
HL TOTAL REVENUE (I + III + V + VII) | 39 980.00 | | | 39 980.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 398.00 | | | 7 398.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 582.00 | | | 32 582.00 |
| |
| 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 | 787 731.00 | | | 787 731.00 |
I3 DECREASES Total Financial Fixed Assets | | | 787 731.00 | |
I4 DECREASES Grand Total | | | 787 731.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 787 731.00 | | | 787 731.00 |
