| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 278 335.00 | | 278 335.00 | 278 335.00 |
BZ Other receivables | 23 985.00 | | 23 985.00 | 23 985.00 |
CF Cash and cash equivalents | 60 222.00 | | 60 222.00 | 60 222.00 |
CJ TOTAL (II) | 84 207.00 | | 84 207.00 | 84 207.00 |
CO Grand total (0 to V) | 362 542.00 | | 362 542.00 | 362 542.00 |
CU Other investments | 278 335.00 | | 278 335.00 | 278 335.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 179 200.00 | 179 200.00 | | 179 200.00 |
DD Legal reserve (1) | 17 920.00 | 17 920.00 | | 17 920.00 |
DG Other reserves | 21 806.00 | 45 616.00 | | 21 806.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 82 746.00 | 29 950.00 | | 82 746.00 |
DL TOTAL (I) | 301 671.00 | 272 686.00 | | 301 671.00 |
DU Loans and Debts from Credit Institutions (3) | 30 632.00 | 44 870.00 | | 30 632.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 092.00 | 8 091.00 | | 8 092.00 |
DX Trade payables and related accounts | 6 020.00 | 6 328.00 | | 6 020.00 |
DY Tax and social security liabilities | 16 127.00 | | | 16 127.00 |
EC TOTAL (IV) | 60 871.00 | 59 288.00 | | 60 871.00 |
EE Grand total (I to V) | 362 542.00 | 331 974.00 | | 362 542.00 |
EG Accrued income and payables due within one year | 43 339.00 | 29 282.00 | | 43 339.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 636.00 | |
FX Taxes, duties, and similar payments | | | 200.00 | |
GF Total Operating Expenses (II) | | | 3 836.00 | |
GG - OPERATING RESULT (I - II) | | | -3 836.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 88 004.00 | |
GL Other interest and similar income | | | 409.00 | |
GP Total financial income (V) | | | 88 413.00 | |
GU Total financial expenses (VI) | | | 1 832.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 86 581.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 82 746.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 88 413.00 | 33 354.00 | | 88 413.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 668.00 | 3 404.00 | | 5 668.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 82 746.00 | 29 950.00 | | 82 746.00 |
| |
| 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 | 278 335.00 | | | 278 335.00 |
I3 DECREASES Total Financial Fixed Assets | | | 278 335.00 | |
I4 DECREASES Grand Total | | | 278 335.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 278 335.00 | | | 278 335.00 |
| |
| 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 | 6 020.00 | 6 020.00 | | 6 020.00 |
VC Group and associates | 23 985.00 | 23 985.00 | | 23 985.00 |
VH Loans with a maturity of more than one year at origin | 30 632.00 | 13 100.00 | 17 532.00 | 30 632.00 |
VI Group and Associates | 8 092.00 | 8 092.00 | | 8 092.00 |
VQ Other Taxes, Duties, and Similar Debts | 16 127.00 | 16 127.00 | | 16 127.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 985.00 | 23 985.00 | | 23 985.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 60 871.00 | 43 339.00 | 17 532.00 | 60 871.00 |
