| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 296 385.00 | | 3 296 385.00 | 3 296 385.00 |
CF Cash and cash equivalents | 314.00 | | 314.00 | 314.00 |
CJ TOTAL (II) | 314.00 | | 314.00 | 314.00 |
CO Grand total (0 to V) | 3 296 699.00 | | 3 296 699.00 | 3 296 699.00 |
CU Other investments | 3 296 385.00 | | 3 296 385.00 | 3 296 385.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 590 335.00 | 2 590 335.00 | | 2 590 335.00 |
DD Legal reserve (1) | 23 423.00 | 21 476.00 | | 23 423.00 |
DE Statutory or contractual reserves | 445 050.00 | 408 061.00 | | 445 050.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 440.00 | 38 936.00 | | 39 440.00 |
DL TOTAL (I) | 3 098 248.00 | 3 058 808.00 | | 3 098 248.00 |
DU Loans and Debts from Credit Institutions (3) | 2.00 | 5.00 | | 2.00 |
DV Miscellaneous Loans and Financial Debts (4) | 196 714.00 | 235 980.00 | | 196 714.00 |
DX Trade payables and related accounts | 1 735.00 | 1 680.00 | | 1 735.00 |
EC TOTAL (IV) | 198 451.00 | 237 664.00 | | 198 451.00 |
EE Grand total (I to V) | 3 296 699.00 | 3 296 472.00 | | 3 296 699.00 |
EG Accrued income and payables due within one year | 198 451.00 | 237 664.00 | | 198 451.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2.00 | 5.00 | | 2.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 485.00 | |
GF Total Operating Expenses (II) | | | 2 485.00 | |
GG - OPERATING RESULT (I - II) | | | -2 485.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 45 081.00 | |
GP Total financial income (V) | | | 45 081.00 | |
GR Interest and similar expenses | | | 3 155.00 | |
GU Total financial expenses (VI) | | | 3 155.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 41 926.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 39 440.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 45 081.00 | 45 079.00 | | 45 081.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 641.00 | 6 143.00 | | 5 641.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 440.00 | 38 936.00 | | 39 440.00 |
| |
| 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 | 3 296 385.00 | | | 3 296 385.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 296 385.00 | |
I4 DECREASES Grand Total | | | 3 296 385.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 296 385.00 | | | 3 296 385.00 |
| |
| 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 | 1 735.00 | 1 735.00 | | 1 735.00 |
8K Other liabilities (including liabilities related to repo transactions) | 196 714.00 | 196 714.00 | | 196 714.00 |
VG Loans with a maturity of up to one year at origin | 2.00 | 2.00 | | 2.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 198 451.00 | 198 451.00 | | 198 451.00 |
