| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 151.00 | 862.00 | 1 290.00 | 2 151.00 |
BJ TOTAL (I) | 334 251.00 | 862.00 | 333 390.00 | 334 251.00 |
BZ Other receivables | 45 202.00 | | 45 202.00 | 45 202.00 |
CF Cash and cash equivalents | 482.00 | | 482.00 | 482.00 |
CJ TOTAL (II) | 45 684.00 | | 45 684.00 | 45 684.00 |
CO Grand total (0 to V) | 379 935.00 | 862.00 | 379 074.00 | 379 935.00 |
CR Shares due in more than one year | 86.00 | | | 86.00 |
CU Other investments | 332 100.00 | | 332 100.00 | 332 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 910.00 | 30 910.00 | | 30 910.00 |
DD Legal reserve (1) | 3 091.00 | | | 3 091.00 |
DG Other reserves | 14 191.00 | | | 14 191.00 |
DH Retained earnings | | -1 567.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 607.00 | 18 849.00 | | 41 607.00 |
DK Regulated provisions | 846.00 | 426.00 | | 846.00 |
DL TOTAL (I) | 90 644.00 | 48 618.00 | | 90 644.00 |
DU Loans and Debts from Credit Institutions (3) | 34 962.00 | 43 458.00 | | 34 962.00 |
DV Miscellaneous Loans and Financial Debts (4) | 250 400.00 | 249 968.00 | | 250 400.00 |
DX Trade payables and related accounts | 3 067.00 | 3 265.00 | | 3 067.00 |
EC TOTAL (IV) | 288 429.00 | 296 691.00 | | 288 429.00 |
EE Grand total (I to V) | 379 074.00 | 345 309.00 | | 379 074.00 |
EG Accrued income and payables due within one year | 26 183.00 | 57 165.00 | | 26 183.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 70.00 | 64.00 | | 70.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 449.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 430.00 | |
GF Total Operating Expenses (II) | | | 3 004.00 | |
GG - OPERATING RESULT (I - II) | | | -3 004.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 45 000.00 | |
GP Total financial income (V) | | | 45 000.00 | |
GR Interest and similar expenses | | | 489.00 | |
GU Total financial expenses (VI) | | | 489.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 44 511.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 507.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 420.00 | 420.00 | | 420.00 |
HH Total exceptional expenses (VIII) | 420.00 | 420.00 | | 420.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -420.00 | -420.00 | | -420.00 |
HK Income tax | -520.00 | -1 026.00 | | -520.00 |
HL TOTAL REVENUE (I + III + V + VII) | 45 000.00 | 22 000.00 | | 45 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 393.00 | 3 151.00 | | 3 393.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 607.00 | 18 849.00 | | 41 607.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 426.00 | 400.00 | | 426.00 |
7C Grand total | 426.00 | 400.00 | | 426.00 |
| |
| 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 | 250 400.00 | 250 400.00 | | 250 400.00 |
8B Suppliers and Related Accounts | 3 067.00 | 3 067.00 | | 3 067.00 |
VG Loans with a maturity of up to one year at origin | 34 962.00 | 8 779.00 | 26 183.00 | 34 962.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 202.00 | 45 202.00 | | 45 202.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 288 429.00 | 262 246.00 | 26 183.00 | 288 429.00 |
