| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 608 060.00 | | 608 060.00 | 608 060.00 |
BZ Other receivables | 43 710.00 | | 43 710.00 | 43 710.00 |
CF Cash and cash equivalents | 7 299.00 | | 7 299.00 | 7 299.00 |
CJ TOTAL (II) | 51 009.00 | | 51 009.00 | 51 009.00 |
CO Grand total (0 to V) | 659 069.00 | | 659 069.00 | 659 069.00 |
CU Other investments | 608 060.00 | | 608 060.00 | 608 060.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 360 000.00 | 360 000.00 | | 360 000.00 |
DB Share, merger, contribution premiums, etc. | 69 000.00 | 69 000.00 | | 69 000.00 |
DD Legal reserve (1) | 36 000.00 | 36 000.00 | | 36 000.00 |
DG Other reserves | 72 333.00 | 41 709.00 | | 72 333.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 583.00 | 30 624.00 | | 26 583.00 |
DL TOTAL (I) | 563 917.00 | 537 333.00 | | 563 917.00 |
DU Loans and Debts from Credit Institutions (3) | 49 520.00 | 71 429.00 | | 49 520.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 166.00 | 30.00 | | 20 166.00 |
DX Trade payables and related accounts | 5 466.00 | 3 775.00 | | 5 466.00 |
EA Other liabilities | 20 000.00 | 63 200.00 | | 20 000.00 |
EC TOTAL (IV) | 95 152.00 | 138 434.00 | | 95 152.00 |
EE Grand total (I to V) | 659 069.00 | 675 768.00 | | 659 069.00 |
EG Accrued income and payables due within one year | 68 213.00 | 89 048.00 | | 68 213.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 777.00 | |
FX Taxes, duties, and similar payments | | | 154.00 | |
GF Total Operating Expenses (II) | | | 13 931.00 | |
GG - OPERATING RESULT (I - II) | | | -13 931.00 | |
GP Total financial income (V) | | | 40 000.00 | |
GU Total financial expenses (VI) | | | 1 783.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 38 217.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 286.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 297.00 | | | -2 297.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 000.00 | 45 000.00 | | 40 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 417.00 | 14 375.00 | | 13 417.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 583.00 | 30 624.00 | | 26 583.00 |
| |
| 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 | 600 660.00 | | 7 400.00 | 600 660.00 |
I3 DECREASES Total Financial Fixed Assets | | | 608 060.00 | |
I4 DECREASES Grand Total | | | 608 060.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 600 660.00 | | 7 400.00 | 600 660.00 |
| |
| 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 | 5 466.00 | 5 466.00 | | 5 466.00 |
8K Other liabilities (including liabilities related to repo transactions) | 40 166.00 | 40 166.00 | | 40 166.00 |
UX Other trade receivables | 43 710.00 | 43 710.00 | | 43 710.00 |
VH Loans with a maturity of more than one year at origin | 49 520.00 | 22 581.00 | 26 939.00 | 49 520.00 |
VK Loans repaid during the year | 21 870.00 | | | 21 870.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 710.00 | 43 710.00 | | 43 710.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 95 152.00 | 68 213.00 | 26 939.00 | 95 152.00 |
