| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 116 585.00 | | 1 116 585.00 | 1 116 585.00 |
BZ Other receivables | 136 799.00 | | 136 799.00 | 136 799.00 |
CF Cash and cash equivalents | 19 832.00 | | 19 832.00 | 19 832.00 |
CJ TOTAL (II) | 156 632.00 | | 156 632.00 | 156 632.00 |
CO Grand total (0 to V) | 1 273 217.00 | | 1 273 217.00 | 1 273 217.00 |
CU Other investments | 1 116 585.00 | | 1 116 585.00 | 1 116 585.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 70 448.00 | 107 305.00 | | 70 448.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 119 862.00 | 287 801.00 | | 1 119 862.00 |
DL TOTAL (I) | 1 198 561.00 | 403 356.00 | | 1 198 561.00 |
DU Loans and Debts from Credit Institutions (3) | 70 268.00 | 66 153.00 | | 70 268.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 388.00 | 10 364.00 | | 4 388.00 |
DX Trade payables and related accounts | | 7 283.00 | | |
EC TOTAL (IV) | 74 656.00 | 83 801.00 | | 74 656.00 |
EE Grand total (I to V) | 1 273 217.00 | 487 157.00 | | 1 273 217.00 |
EG Accrued income and payables due within one year | 4 448.00 | 17 723.00 | | 4 448.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 60.00 | 75.00 | | 60.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 725.00 | |
GF Total Operating Expenses (II) | | | 725.00 | |
GG - OPERATING RESULT (I - II) | | | -725.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 124 325.00 | |
GL Other interest and similar income | | | 650.00 | |
GP Total financial income (V) | | | 1 124 975.00 | |
GR Interest and similar expenses | | | 4 388.00 | |
GU Total financial expenses (VI) | | | 4 388.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 120 587.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 119 862.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 124 975.00 | 299 684.00 | | 1 124 975.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 113.00 | 11 883.00 | | 5 113.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 119 862.00 | 287 801.00 | | 1 119 862.00 |
| |
| 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 | 455 520.00 | | 661 065.00 | 455 520.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 116 585.00 | |
I4 DECREASES Grand Total | | | 1 116 585.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 455 520.00 | | 661 065.00 | 455 520.00 |
| |
| 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 | 4 388.00 | 4 388.00 | | 4 388.00 |
VG Loans with a maturity of up to one year at origin | 60.00 | 60.00 | | 60.00 |
VH Loans with a maturity of more than one year at origin | 70 208.00 | | | 70 208.00 |
VP Miscellaneous | 136 799.00 | 136 799.00 | | 136 799.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 136 799.00 | 136 799.00 | | 136 799.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 74 656.00 | 4 448.00 | | 74 656.00 |
