| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 289 401.00 | | 289 401.00 | 289 401.00 |
BZ Other receivables | 153 293.00 | | 153 293.00 | 153 293.00 |
CF Cash and cash equivalents | 30 631.00 | | 30 631.00 | 30 631.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 183 925.00 | | 183 925.00 | 183 925.00 |
CO Grand total (0 to V) | 473 325.00 | | 473 325.00 | 473 325.00 |
CU Other investments | 289 401.00 | | 289 401.00 | 289 401.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 214 674.00 | 118 439.00 | | 214 674.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 94 544.00 | 96 235.00 | | 94 544.00 |
DL TOTAL (I) | 310 318.00 | 215 774.00 | | 310 318.00 |
DU Loans and Debts from Credit Institutions (3) | 141 142.00 | 177 536.00 | | 141 142.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 840.00 | 10 011.00 | | 20 840.00 |
DX Trade payables and related accounts | 1 026.00 | 240.00 | | 1 026.00 |
DY Tax and social security liabilities | | 700.00 | | |
EC TOTAL (IV) | 163 007.00 | 188 487.00 | | 163 007.00 |
EE Grand total (I to V) | 473 325.00 | 404 261.00 | | 473 325.00 |
EI Including equity loans | 20 840.00 | | | 20 840.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 542.00 | |
FX Taxes, duties, and similar payments | | | -667.00 | |
GF Total Operating Expenses (II) | | | 4 875.00 | |
GG - OPERATING RESULT (I - II) | | | -4 875.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GL Other interest and similar income | | | 678.00 | |
GP Total financial income (V) | | | 100 678.00 | |
GR Interest and similar expenses | | | 2 733.00 | |
GU Total financial expenses (VI) | | | 2 733.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 97 945.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 93 070.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 214.00 | 33.00 | | 214.00 |
HH Total exceptional expenses (VIII) | 214.00 | 33.00 | | 214.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -214.00 | -33.00 | | -214.00 |
HK Income tax | -1 688.00 | -2 591.00 | | -1 688.00 |
HL TOTAL REVENUE (I + III + V + VII) | 100 678.00 | 100 050.00 | | 100 678.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 134.00 | 3 815.00 | | 6 134.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 94 544.00 | 96 235.00 | | 94 544.00 |
| |
| 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 | 288 601.00 | | 800.00 | 288 601.00 |
I3 DECREASES Total Financial Fixed Assets | | | 289 401.00 | |
I4 DECREASES Grand Total | | | 289 401.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 288 601.00 | | 800.00 | 288 601.00 |
| |
| 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 | 1 026.00 | 1 026.00 | | 1 026.00 |
VC Group and associates | 122 974.00 | 122 974.00 | | 122 974.00 |
VG Loans with a maturity of up to one year at origin | 393.00 | 393.00 | | 393.00 |
VH Loans with a maturity of more than one year at origin | 140 749.00 | 36 796.00 | 103 953.00 | 140 749.00 |
VI Group and Associates | 20 840.00 | 20 840.00 | | 20 840.00 |
VK Loans repaid during the year | 36 289.00 | | | 36 289.00 |
VM Income taxes | 30 319.00 | 30 319.00 | | 30 319.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 153 293.00 | 153 293.00 | | 153 293.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 163 007.00 | 59 055.00 | 103 953.00 | 163 007.00 |
