| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 667 835.00 | | 1 667 835.00 | 1 667 835.00 |
CF Cash and cash equivalents | 7 842.00 | | 7 842.00 | 7 842.00 |
CJ TOTAL (II) | 7 842.00 | | 7 842.00 | 7 842.00 |
CO Grand total (0 to V) | 1 675 677.00 | | 1 675 677.00 | 1 675 677.00 |
CU Other investments | 1 667 835.00 | | 1 667 835.00 | 1 667 835.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 435 600.00 | 435 600.00 | | 435 600.00 |
DD Legal reserve (1) | 43 560.00 | 43 560.00 | | 43 560.00 |
DH Retained earnings | 582 877.00 | 348 329.00 | | 582 877.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 238 883.00 | 234 549.00 | | 238 883.00 |
DL TOTAL (I) | 1 300 921.00 | 1 062 037.00 | | 1 300 921.00 |
DU Loans and Debts from Credit Institutions (3) | 371 816.00 | 527 485.00 | | 371 816.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 557.00 | 83 804.00 | | 2 557.00 |
DX Trade payables and related accounts | 384.00 | 372.00 | | 384.00 |
EC TOTAL (IV) | 374 756.00 | 611 661.00 | | 374 756.00 |
EE Grand total (I to V) | 1 675 677.00 | 1 673 699.00 | | 1 675 677.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 671.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 6 671.00 | |
GG - OPERATING RESULT (I - II) | | | -6 671.00 | |
GL Other interest and similar income | | | 252 700.00 | |
GP Total financial income (V) | | | 252 700.00 | |
GR Interest and similar expenses | | | 7 146.00 | |
GU Total financial expenses (VI) | | | 7 146.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 245 554.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 238 883.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 252 700.00 | 252 700.00 | | 252 700.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 817.00 | 18 151.00 | | 13 817.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 238 883.00 | 234 549.00 | | 238 883.00 |
| |
| 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 | 1 667 835.00 | | | 1 667 835.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 667 835.00 | |
I4 DECREASES Grand Total | | | 1 667 835.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 667 835.00 | | | 1 667 835.00 |
| |
| 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 | 2 557.00 | 2 557.00 | | 2 557.00 |
8B Suppliers and Related Accounts | 384.00 | 384.00 | | 384.00 |
VH Loans with a maturity of more than one year at origin | 371 816.00 | 157 864.00 | 213 952.00 | 371 816.00 |
VK Loans repaid during the year | 155 669.00 | | | 155 669.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 374 756.00 | 160 804.00 | 213 952.00 | 374 756.00 |
