| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 949 525.00 | | 949 525.00 | 949 525.00 |
BZ Other receivables | 13 891.00 | | 13 891.00 | 13 891.00 |
CF Cash and cash equivalents | 13 550.00 | | 13 550.00 | 13 550.00 |
CH Prepaid expenses | 108.00 | | 108.00 | 108.00 |
CJ TOTAL (II) | 27 550.00 | | 27 550.00 | 27 550.00 |
CO Grand total (0 to V) | 977 075.00 | | 977 075.00 | 977 075.00 |
CU Other investments | 949 525.00 | | 949 525.00 | 949 525.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 30 000.00 | 30 000.00 | | 30 000.00 |
DG Other reserves | 453 963.00 | 407 824.00 | | 453 963.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 50 568.00 | 46 139.00 | | 50 568.00 |
DL TOTAL (I) | 834 531.00 | 783 963.00 | | 834 531.00 |
DU Loans and Debts from Credit Institutions (3) | 133 004.00 | 197 130.00 | | 133 004.00 |
DX Trade payables and related accounts | 576.00 | 552.00 | | 576.00 |
DY Tax and social security liabilities | 8 964.00 | | | 8 964.00 |
EC TOTAL (IV) | 142 544.00 | 197 682.00 | | 142 544.00 |
EE Grand total (I to V) | 977 075.00 | 981 645.00 | | 977 075.00 |
EG Accrued income and payables due within one year | 76 566.00 | 67 304.00 | | 76 566.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 917.00 | |
FX Taxes, duties, and similar payments | | | 134.00 | |
GF Total Operating Expenses (II) | | | 1 051.00 | |
GG - OPERATING RESULT (I - II) | | | -1 050.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 53 973.00 | |
GP Total financial income (V) | | | 53 973.00 | |
GR Interest and similar expenses | | | 3 468.00 | |
GU Total financial expenses (VI) | | | 3 468.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 50 504.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 454.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 114.00 | -1 508.00 | | -1 114.00 |
HL TOTAL REVENUE (I + III + V + VII) | 53 974.00 | 50 974.00 | | 53 974.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 405.00 | 4 835.00 | | 3 405.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 50 568.00 | 46 139.00 | | 50 568.00 |
| |
| 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 | 949 525.00 | | | 949 525.00 |
I3 DECREASES Total Financial Fixed Assets | | | 949 525.00 | |
I4 DECREASES Grand Total | | | 949 525.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 949 525.00 | | | 949 525.00 |
| |
| 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 | 576.00 | 576.00 | | 576.00 |
8E Income Taxes | 8 830.00 | 8 830.00 | | 8 830.00 |
VC Group and associates | 13 892.00 | 13 892.00 | | 13 892.00 |
VG Loans with a maturity of up to one year at origin | 2 626.00 | 2 626.00 | | 2 626.00 |
VH Loans with a maturity of more than one year at origin | 130 378.00 | 64 400.00 | 65 978.00 | 130 378.00 |
VK Loans repaid during the year | 62 860.00 | | | 62 860.00 |
VQ Other Taxes, Duties, and Similar Debts | 134.00 | 134.00 | | 134.00 |
VS Prepaid expenses | 108.00 | 108.00 | | 108.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 000.00 | 14 000.00 | | 14 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 142 544.00 | 76 566.00 | 65 978.00 | 142 544.00 |
