| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 8.00 | | 8.00 | 8.00 |
BH Other financial assets | 18 324.00 | | 18 324.00 | 18 324.00 |
BJ TOTAL (I) | 278 332.00 | | 278 332.00 | 278 332.00 |
BL Raw materials, supplies | | | 5.00 | |
BZ Other receivables | 23 046.00 | | 23 046.00 | 23 046.00 |
CF Cash and cash equivalents | 45 902.00 | | 45 902.00 | 45 902.00 |
CJ TOTAL (II) | 68 948.00 | | 68 948.00 | 68 948.00 |
CO Grand total (0 to V) | 347 280.00 | | 347 280.00 | 347 280.00 |
CP Shares due in less than one year | 18 324.00 | | | 18 324.00 |
CU Other investments | 260 000.00 | | 260 000.00 | 260 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 247 263.00 | 214 117.00 | | 247 263.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 565.00 | 33 146.00 | | 33 565.00 |
DL TOTAL (I) | 302 828.00 | 269 263.00 | | 302 828.00 |
DU Loans and Debts from Credit Institutions (3) | 39 361.00 | 53 002.00 | | 39 361.00 |
DX Trade payables and related accounts | 845.00 | 840.00 | | 845.00 |
DY Tax and social security liabilities | 4 246.00 | | | 4 246.00 |
EC TOTAL (IV) | 44 452.00 | 53 842.00 | | 44 452.00 |
EE Grand total (I to V) | 347 280.00 | 323 105.00 | | 347 280.00 |
EG Accrued income and payables due within one year | 19 085.00 | 14 481.00 | | 19 085.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 919.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 919.00 | |
GG - OPERATING RESULT (I - II) | | | -919.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 35 000.00 | |
GL Other interest and similar income | | | 292.00 | |
GP Total financial income (V) | | | 35 292.00 | |
GR Interest and similar expenses | | | 1 480.00 | |
GU Total financial expenses (VI) | | | 1 480.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 33 812.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 893.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -672.00 | -835.00 | | -672.00 |
HL TOTAL REVENUE (I + III + V + VII) | 35 292.00 | 35 285.00 | | 35 292.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 727.00 | 2 139.00 | | 1 727.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 565.00 | 33 146.00 | | 33 565.00 |
| |
| 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 | 278 080.00 | | 252.00 | 278 080.00 |
I3 DECREASES Total Financial Fixed Assets | | | 278 332.00 | |
I4 DECREASES Grand Total | | | 278 332.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 278 080.00 | | 252.00 | 278 080.00 |
| |
| 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 | 845.00 | 845.00 | | 845.00 |
UT Other financial assets | 18 324.00 | 18 324.00 | | 18 324.00 |
VC Group and associates | 23 046.00 | 23 046.00 | | 23 046.00 |
VG Loans with a maturity of up to one year at origin | 39 361.00 | 13 994.00 | 25 367.00 | 39 361.00 |
VK Loans repaid during the year | 13 641.00 | | | 13 641.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 246.00 | 4 246.00 | | 4 246.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 370.00 | 41 370.00 | | 41 370.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 44 452.00 | 19 085.00 | 25 367.00 | 44 452.00 |
