| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 5 040.00 | | 5 040.00 | 5 040.00 |
BJ TOTAL (I) | 158 850.00 | | 158 850.00 | 158 850.00 |
BZ Other receivables | 869.00 | | 869.00 | 869.00 |
CF Cash and cash equivalents | 13 281.00 | | 13 281.00 | 13 281.00 |
CJ TOTAL (II) | 14 150.00 | | 14 150.00 | 14 150.00 |
CO Grand total (0 to V) | 173 000.00 | | 173 000.00 | 173 000.00 |
CU Other investments | 153 810.00 | | 153 810.00 | 153 810.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 108 073.00 | 100 325.00 | | 108 073.00 |
DH Retained earnings | | 1.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 593.00 | 7 747.00 | | 21 593.00 |
DL TOTAL (I) | 135 166.00 | 113 573.00 | | 135 166.00 |
DU Loans and Debts from Credit Institutions (3) | 25 536.00 | 45 199.00 | | 25 536.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 181.00 | 4 981.00 | | 11 181.00 |
DX Trade payables and related accounts | 972.00 | 1 104.00 | | 972.00 |
DY Tax and social security liabilities | 145.00 | | | 145.00 |
EC TOTAL (IV) | 37 834.00 | 51 284.00 | | 37 834.00 |
EE Grand total (I to V) | 173 000.00 | 164 857.00 | | 173 000.00 |
EG Accrued income and payables due within one year | 21 459.00 | 25 748.00 | | 21 459.00 |
EI Including equity loans | 11 181.00 | | | 11 181.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 953.00 | |
FX Taxes, duties, and similar payments | | | 145.00 | |
GF Total Operating Expenses (II) | | | 1 098.00 | |
GG - OPERATING RESULT (I - II) | | | -1 098.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 25 000.00 | |
GK Income from other securities and fixed asset receivables | | | 31.00 | |
GL Other interest and similar income | | | 11.00 | |
GP Total financial income (V) | | | 25 042.00 | |
GR Interest and similar expenses | | | 2 351.00 | |
GU Total financial expenses (VI) | | | 2 351.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 22 691.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 593.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 25 043.00 | 12 000.00 | | 25 043.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 449.00 | 4 254.00 | | 3 449.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 593.00 | 7 747.00 | | 21 593.00 |
| |
| 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 | 158 850.00 | | | 158 850.00 |
I3 DECREASES Total Financial Fixed Assets | | | 158 850.00 | |
I4 DECREASES Grand Total | | | 158 850.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 158 850.00 | | | 158 850.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 7 571.00 | | | 7 571.00 |
8B Suppliers and Related Accounts | 972.00 | 972.00 | | 972.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 610.00 | | | 3 610.00 |
VH Loans with a maturity of more than one year at origin | 25 536.00 | 20 342.00 | 5 194.00 | 25 536.00 |
VK Loans repaid during the year | 19 663.00 | | | 19 663.00 |
VP Miscellaneous | 869.00 | 869.00 | | 869.00 |
VQ Other Taxes, Duties, and Similar Debts | 145.00 | 145.00 | | 145.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 869.00 | 869.00 | | 869.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 834.00 | 21 459.00 | 5 194.00 | 37 834.00 |
