| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 429 812.00 | | 429 812.00 | 429 812.00 |
BZ Other receivables | 95 296.00 | | 95 296.00 | 95 296.00 |
CF Cash and cash equivalents | 111 180.00 | | 111 180.00 | 111 180.00 |
CJ TOTAL (II) | 206 476.00 | | 206 476.00 | 206 476.00 |
CO Grand total (0 to V) | 636 288.00 | | 636 288.00 | 636 288.00 |
CU Other investments | 429 812.00 | | 429 812.00 | 429 812.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 27 604.00 | 27 604.00 | | 27 604.00 |
DB Share, merger, contribution premiums, etc. | 232 373.00 | 232 373.00 | | 232 373.00 |
DD Legal reserve (1) | 2 760.00 | 2 760.00 | | 2 760.00 |
DG Other reserves | 308 199.00 | 268 735.00 | | 308 199.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 62 940.00 | 39 465.00 | | 62 940.00 |
DL TOTAL (I) | 633 876.00 | 570 936.00 | | 633 876.00 |
DU Loans and Debts from Credit Institutions (3) | | 22 533.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | | 10 000.00 | | |
DX Trade payables and related accounts | 552.00 | | | 552.00 |
DZ Fixed asset liabilities and related accounts | 1 860.00 | 930.00 | | 1 860.00 |
EC TOTAL (IV) | 2 412.00 | 33 463.00 | | 2 412.00 |
EE Grand total (I to V) | 636 288.00 | 604 399.00 | | 636 288.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 391.00 | |
GF Total Operating Expenses (II) | | | 4 391.00 | |
GG - OPERATING RESULT (I - II) | | | -4 391.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 68 481.00 | |
GL Other interest and similar income | | | 496.00 | |
GP Total financial income (V) | | | 68 977.00 | |
GR Interest and similar expenses | | | 1 646.00 | |
GU Total financial expenses (VI) | | | 1 646.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 67 331.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 62 940.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 68 977.00 | 47 011.00 | | 68 977.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 037.00 | 7 546.00 | | 6 037.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 62 940.00 | 39 465.00 | | 62 940.00 |
| |
| 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 | 429 812.00 | | | 429 812.00 |
I3 DECREASES Total Financial Fixed Assets | | | 429 812.00 | |
I4 DECREASES Grand Total | | | 429 812.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 429 812.00 | | | 429 812.00 |
| |
| 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 | 552.00 | 552.00 | | 552.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 860.00 | 1 860.00 | | 1 860.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 95 296.00 | 95 296.00 | | 95 296.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 95 296.00 | 95 296.00 | | 95 296.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 412.00 | 2 412.00 | | 2 412.00 |
