| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 102 500.00 | | 1 102 500.00 | 1 102 500.00 |
BZ Other receivables | 1 552.00 | | 1 552.00 | 1 552.00 |
CF Cash and cash equivalents | 5 618.00 | | 5 618.00 | 5 618.00 |
CJ TOTAL (II) | 7 170.00 | | 7 170.00 | 7 170.00 |
CO Grand total (0 to V) | 1 109 670.00 | | 1 109 670.00 | 1 109 670.00 |
CU Other investments | 1 102 500.00 | | 1 102 500.00 | 1 102 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 889 154.00 | 807 323.00 | | 889 154.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 87 615.00 | 81 831.00 | | 87 615.00 |
DL TOTAL (I) | 1 020 770.00 | 933 154.00 | | 1 020 770.00 |
DU Loans and Debts from Credit Institutions (3) | 81 410.00 | 170 285.00 | | 81 410.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 580.00 | | | 6 580.00 |
DX Trade payables and related accounts | 908.00 | 882.00 | | 908.00 |
EC TOTAL (IV) | 88 899.00 | 171 167.00 | | 88 899.00 |
EE Grand total (I to V) | 1 109 670.00 | 1 104 322.00 | | 1 109 670.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 191.00 | |
FX Taxes, duties, and similar payments | | | 208.00 | |
GF Total Operating Expenses (II) | | | 3 399.00 | |
GG - OPERATING RESULT (I - II) | | | -3 399.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 94 419.00 | |
GP Total financial income (V) | | | 94 419.00 | |
GR Interest and similar expenses | | | 3 404.00 | |
GU Total financial expenses (VI) | | | 3 404.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 91 015.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 87 615.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 94 419.00 | 91 000.00 | | 94 419.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 804.00 | 9 168.00 | | 6 804.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 87 615.00 | 81 831.00 | | 87 615.00 |
| |
| 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 | 1 102 500.00 | | | 1 102 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 102 500.00 | |
I4 DECREASES Grand Total | | | 1 102 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 102 500.00 | | | 1 102 500.00 |
| |
| 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 | 908.00 | 908.00 | | 908.00 |
VG Loans with a maturity of up to one year at origin | 52.00 | 52.00 | | 52.00 |
VH Loans with a maturity of more than one year at origin | 81 358.00 | 47 596.00 | 33 761.00 | 81 358.00 |
VI Group and Associates | 6 580.00 | 6 580.00 | | 6 580.00 |
VK Loans repaid during the year | 88 910.00 | | | 88 910.00 |
VM Income taxes | 1 552.00 | 1 552.00 | | 1 552.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 552.00 | 1 552.00 | | 1 552.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 88 899.00 | 55 137.00 | 33 761.00 | 88 899.00 |
