| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 198 980.00 | | 198 980.00 | 198 980.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 27 104.00 | | 27 104.00 | 27 104.00 |
CF Cash and cash equivalents | 5 936.00 | | 5 936.00 | 5 936.00 |
CJ TOTAL (II) | 33 040.00 | | 33 040.00 | 33 040.00 |
CO Grand total (0 to V) | 232 020.00 | | 232 020.00 | 232 020.00 |
CU Other investments | 198 980.00 | | 198 980.00 | 198 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 130 000.00 | 130 000.00 | | 130 000.00 |
DD Legal reserve (1) | 13 000.00 | 13 000.00 | | 13 000.00 |
DG Other reserves | 14 792.00 | 2 763.00 | | 14 792.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 166.00 | 28 029.00 | | 33 166.00 |
DK Regulated provisions | 4 809.00 | 3 813.00 | | 4 809.00 |
DL TOTAL (I) | 195 767.00 | 177 605.00 | | 195 767.00 |
DU Loans and Debts from Credit Institutions (3) | 32 116.00 | 42 243.00 | | 32 116.00 |
DV Miscellaneous Loans and Financial Debts (4) | 455.00 | 519.00 | | 455.00 |
DX Trade payables and related accounts | 3 682.00 | 3 588.00 | | 3 682.00 |
EC TOTAL (IV) | 36 253.00 | 46 350.00 | | 36 253.00 |
EE Grand total (I to V) | 232 020.00 | 223 954.00 | | 232 020.00 |
EG Accrued income and payables due within one year | 14 548.00 | 14 234.00 | | 14 548.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 079.00 | |
GF Total Operating Expenses (II) | | | 4 079.00 | |
GG - OPERATING RESULT (I - II) | | | -4 079.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 000.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 40 000.00 | |
GR Interest and similar expenses | | | 1 759.00 | |
GU Total financial expenses (VI) | | | 1 759.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 38 241.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 162.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 996.00 | 996.00 | | 996.00 |
HH Total exceptional expenses (VIII) | 996.00 | 996.00 | | 996.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -996.00 | -996.00 | | -996.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 000.00 | 35 003.00 | | 40 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 834.00 | 6 974.00 | | 6 834.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 166.00 | 28 029.00 | | 33 166.00 |
| |
| 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 | 198 980.00 | | | 198 980.00 |
I3 DECREASES Total Financial Fixed Assets | | | 198 980.00 | |
I4 DECREASES Grand Total | | | 198 980.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 198 980.00 | | | 198 980.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 813.00 | 996.00 | | 3 813.00 |
7C Grand total | 3 813.00 | 996.00 | | 3 813.00 |
UJ - Exceptional | | 996.00 | | |
| |
| 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 | 455.00 | 455.00 | | 455.00 |
8B Suppliers and Related Accounts | 3 682.00 | 3 682.00 | | 3 682.00 |
VH Loans with a maturity of more than one year at origin | 32 116.00 | 10 411.00 | 21 705.00 | 32 116.00 |
VK Loans repaid during the year | 10 127.00 | | | 10 127.00 |
VS Prepaid expenses | 27 104.00 | 27 104.00 | | 27 104.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 104.00 | 27 104.00 | | 27 104.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 253.00 | 14 548.00 | 21 705.00 | 36 253.00 |
