| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 322 224.00 | | 322 224.00 | 322 224.00 |
CF Cash and cash equivalents | 51 319.00 | | 51 319.00 | 51 319.00 |
CJ TOTAL (II) | 51 319.00 | | 51 319.00 | 51 319.00 |
CO Grand total (0 to V) | 373 543.00 | | 373 543.00 | 373 543.00 |
CU Other investments | 322 224.00 | | 322 224.00 | 322 224.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 32 000.00 | | | 32 000.00 |
DD Legal reserve (1) | 3 200.00 | | | 3 200.00 |
DG Other reserves | 160 682.00 | | | 160 682.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 597.00 | | | 13 597.00 |
DK Regulated provisions | 7 251.00 | | | 7 251.00 |
DL TOTAL (I) | 216 731.00 | | | 216 731.00 |
DU Loans and Debts from Credit Institutions (3) | 155 795.00 | | | 155 795.00 |
DX Trade payables and related accounts | 1 016.00 | | | 1 016.00 |
EC TOTAL (IV) | 156 811.00 | | | 156 811.00 |
EE Grand total (I to V) | 373 543.00 | | | 373 543.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 749.00 | |
GF Total Operating Expenses (II) | | | 1 749.00 | |
GG - OPERATING RESULT (I - II) | | | -1 749.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 19 600.00 | |
GM Reversals of provisions and transfers of expenses | | | 83.00 | |
GP Total financial income (V) | | | 19 683.00 | |
GR Interest and similar expenses | | | 3 539.00 | |
GT Net expenses on sales of marketable securities | | | 116.00 | |
GU Total financial expenses (VI) | | | 3 655.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 027.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 278.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 680.00 | | | 680.00 |
HH Total exceptional expenses (VIII) | 680.00 | | | 680.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -680.00 | | | -680.00 |
HL TOTAL REVENUE (I + III + V + VII) | 19 683.00 | | | 19 683.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 086.00 | | | 6 086.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 597.00 | | | 13 597.00 |
| |
| 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 | 322 224.00 | | | 322 224.00 |
I3 DECREASES Total Financial Fixed Assets | | | 322 224.00 | |
I4 DECREASES Grand Total | | | 322 224.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 322 224.00 | | | 322 224.00 |
