| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 1 061 507.00 | | 1 061 507.00 | 1 061 507.00 |
BZ Other receivables | 29 654.00 | | 29 654.00 | 29 654.00 |
CF Cash and cash equivalents | 70 144.00 | | 70 144.00 | 70 144.00 |
CJ TOTAL (II) | 99 798.00 | | 99 798.00 | 99 798.00 |
CO Grand total (0 to V) | 1 161 305.00 | | 1 161 305.00 | 1 161 305.00 |
CU Other investments | 1 061 492.00 | | 1 061 492.00 | 1 061 492.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DD Legal reserve (1) | 19 153.00 | 14 850.00 | | 19 153.00 |
DG Other reserves | 344 821.00 | 269 421.00 | | 344 821.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 81 689.00 | 86 043.00 | | 81 689.00 |
DK Regulated provisions | 30 676.00 | 23 018.00 | | 30 676.00 |
DL TOTAL (I) | 876 339.00 | 793 332.00 | | 876 339.00 |
DU Loans and Debts from Credit Institutions (3) | 234 024.00 | 344 700.00 | | 234 024.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 700.00 | 11 766.00 | | 41 700.00 |
DX Trade payables and related accounts | 2 902.00 | 3 094.00 | | 2 902.00 |
DY Tax and social security liabilities | 6 340.00 | | | 6 340.00 |
EC TOTAL (IV) | 284 966.00 | 359 560.00 | | 284 966.00 |
EE Grand total (I to V) | 1 161 305.00 | 1 152 892.00 | | 1 161 305.00 |
EG Accrued income and payables due within one year | 128 085.00 | | | 128 085.00 |
EI Including equity loans | 41 700.00 | | | 41 700.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 716.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 1 016.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 6 732.00 | |
GG - OPERATING RESULT (I - II) | | | -6 732.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 90 000.00 | |
GL Other interest and similar income | | | 280.00 | |
GP Total financial income (V) | | | 90 280.00 | |
GR Interest and similar expenses | | | 4 014.00 | |
GU Total financial expenses (VI) | | | 4 014.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 86 266.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 79 534.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 7 658.00 | 7 658.00 | | 7 658.00 |
HH Total exceptional expenses (VIII) | 7 658.00 | 7 658.00 | | 7 658.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 658.00 | -7 658.00 | | -7 658.00 |
HK Income tax | -9 814.00 | -15 511.00 | | -9 814.00 |
HL TOTAL REVENUE (I + III + V + VII) | 90 280.00 | 90 341.00 | | 90 280.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 591.00 | 4 298.00 | | 8 591.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 81 689.00 | 86 043.00 | | 81 689.00 |
| |
| 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 | 1 061 507.00 | | | 1 061 507.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 061 507.00 | |
I4 DECREASES Grand Total | | | 1 061 507.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 061 507.00 | | | 1 061 507.00 |
| |
| 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 | 2 902.00 | 2 902.00 | | 2 902.00 |
VC Group and associates | 597.00 | 597.00 | | 597.00 |
VH Loans with a maturity of more than one year at origin | 234 024.00 | 77 143.00 | 156 881.00 | 234 024.00 |
VI Group and Associates | 48 040.00 | 48 040.00 | | 48 040.00 |
VK Loans repaid during the year | 76 266.00 | | | 76 266.00 |
VM Income taxes | 29 057.00 | 29 057.00 | | 29 057.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 654.00 | 29 654.00 | | 29 654.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 284 966.00 | 128 085.00 | 156 881.00 | 284 966.00 |
