| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 062 450.00 | | 1 062 450.00 | 1 062 450.00 |
BZ Other receivables | 724.00 | | 724.00 | 724.00 |
CF Cash and cash equivalents | 7 754.00 | | 7 754.00 | 7 754.00 |
CJ TOTAL (II) | 8 478.00 | | 8 478.00 | 8 478.00 |
CO Grand total (0 to V) | 1 070 928.00 | | 1 070 928.00 | 1 070 928.00 |
CU Other investments | 1 062 450.00 | | 1 062 450.00 | 1 062 450.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 588 424.00 | 588 424.00 | | 588 424.00 |
DH Retained earnings | 362 621.00 | 288 029.00 | | 362 621.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 97 269.00 | 74 592.00 | | 97 269.00 |
DL TOTAL (I) | 1 049 414.00 | 952 145.00 | | 1 049 414.00 |
DU Loans and Debts from Credit Institutions (3) | | 69 340.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | | 889.00 | | |
EA Other liabilities | 21 515.00 | 49 725.00 | | 21 515.00 |
EC TOTAL (IV) | 21 515.00 | 119 955.00 | | 21 515.00 |
EE Grand total (I to V) | 1 070 928.00 | 1 072 100.00 | | 1 070 928.00 |
EG Accrued income and payables due within one year | 21 515.00 | 119 955.00 | | 21 515.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 489.00 | |
FX Taxes, duties, and similar payments | | | 91.00 | |
GF Total Operating Expenses (II) | | | 2 580.00 | |
GG - OPERATING RESULT (I - II) | | | -2 580.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 762.00 | |
GP Total financial income (V) | | | 100 762.00 | |
GR Interest and similar expenses | | | 914.00 | |
GU Total financial expenses (VI) | | | 914.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 99 849.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 97 269.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 100 762.00 | 80 076.00 | | 100 762.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 494.00 | 5 484.00 | | 3 494.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 97 269.00 | 74 592.00 | | 97 269.00 |
| |
| 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 | 1 062 450.00 | | | 1 062 450.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 062 450.00 | |
I4 DECREASES Grand Total | | | 1 062 450.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 062 450.00 | | | 1 062 450.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 21 515.00 | 21 515.00 | | 21 515.00 |
VB VAT | 724.00 | 724.00 | | 724.00 |
VK Loans repaid during the year | 69 340.00 | | | 69 340.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 724.00 | 724.00 | | 724.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 515.00 | 21 515.00 | | 21 515.00 |
