| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 276 667.00 | | 276 667.00 | 276 667.00 |
BZ Other receivables | 24 032.00 | | 24 032.00 | 24 032.00 |
CF Cash and cash equivalents | 16 001.00 | | 16 001.00 | 16 001.00 |
CJ TOTAL (II) | 40 033.00 | | 40 033.00 | 40 033.00 |
CO Grand total (0 to V) | 316 701.00 | | 316 701.00 | 316 701.00 |
CU Other investments | 276 667.00 | | 276 667.00 | 276 667.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 134 000.00 | | | 134 000.00 |
DD Legal reserve (1) | 4 305.00 | | | 4 305.00 |
DG Other reserves | 81 811.00 | | | 81 811.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 067.00 | | | 38 067.00 |
DL TOTAL (I) | 258 184.00 | | | 258 184.00 |
DU Loans and Debts from Credit Institutions (3) | 17 058.00 | | | 17 058.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 857.00 | | | 40 857.00 |
DX Trade payables and related accounts | 600.00 | | | 600.00 |
EC TOTAL (IV) | 58 516.00 | | | 58 516.00 |
EE Grand total (I to V) | 316 701.00 | | | 316 701.00 |
EG Accrued income and payables due within one year | 47 157.00 | | | 47 157.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 435.00 | |
GF Total Operating Expenses (II) | | | 1 435.00 | |
GG - OPERATING RESULT (I - II) | | | -1 435.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 032.00 | |
GP Total financial income (V) | | | 40 032.00 | |
GR Interest and similar expenses | | | 529.00 | |
GU Total financial expenses (VI) | | | 529.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 39 502.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 067.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 40 032.00 | | | 40 032.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 965.00 | | | 1 965.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 067.00 | | | 38 067.00 |
| |
| 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 | 276 667.00 | | | 276 667.00 |
I3 DECREASES Total Financial Fixed Assets | | | 276 667.00 | |
I4 DECREASES Grand Total | | | 276 667.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 276 667.00 | | | 276 667.00 |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
UX Other trade receivables | 24 032.00 | 24 032.00 | | 24 032.00 |
VH Loans with a maturity of more than one year at origin | 17 059.00 | 5 700.00 | 11 359.00 | 17 059.00 |
VI Group and Associates | 40 858.00 | 40 858.00 | | 40 858.00 |
VK Loans repaid during the year | 20 812.00 | | | 20 812.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 032.00 | 24 032.00 | | 24 032.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 517.00 | 47 158.00 | 11 359.00 | 58 517.00 |
