| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 411 910.00 | | 411 910.00 | 411 910.00 |
BZ Other receivables | 15 753.00 | | 15 753.00 | 15 753.00 |
CF Cash and cash equivalents | 32 550.00 | | 32 550.00 | 32 550.00 |
CJ TOTAL (II) | 48 303.00 | | 48 303.00 | 48 303.00 |
CO Grand total (0 to V) | 460 213.00 | | 460 213.00 | 460 213.00 |
CU Other investments | 411 910.00 | | 411 910.00 | 411 910.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 241 829.00 | 180 192.00 | | 241 829.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 179.00 | 61 638.00 | | 58 179.00 |
DK Regulated provisions | 11 910.00 | 9 554.00 | | 11 910.00 |
DL TOTAL (I) | 317 418.00 | 256 884.00 | | 317 418.00 |
DU Loans and Debts from Credit Institutions (3) | 122 922.00 | 180 764.00 | | 122 922.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 752.00 | 9 725.00 | | 8 752.00 |
DX Trade payables and related accounts | 1 212.00 | 1 812.00 | | 1 212.00 |
DY Tax and social security liabilities | 9 909.00 | | | 9 909.00 |
EC TOTAL (IV) | 142 795.00 | 192 301.00 | | 142 795.00 |
EE Grand total (I to V) | 460 213.00 | 449 184.00 | | 460 213.00 |
EG Accrued income and payables due within one year | 67 384.00 | 67 645.00 | | 67 384.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 11.00 | 17.00 | | 11.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 620.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 620.00 | |
GG - OPERATING RESULT (I - II) | | | -1 620.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 64 000.00 | |
GP Total financial income (V) | | | 64 000.00 | |
GR Interest and similar expenses | | | 3 861.00 | |
GU Total financial expenses (VI) | | | 3 861.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 60 139.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 58 519.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 356.00 | 2 382.00 | | 2 356.00 |
HH Total exceptional expenses (VIII) | 2 356.00 | 2 382.00 | | 2 356.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 356.00 | -2 382.00 | | -2 356.00 |
HK Income tax | -2 015.00 | -2 210.00 | | -2 015.00 |
HL TOTAL REVENUE (I + III + V + VII) | 64 000.00 | 68 000.00 | | 64 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 821.00 | 6 362.00 | | 5 821.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 58 179.00 | 61 638.00 | | 58 179.00 |
| |
| 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 | 8 752.00 | 8 752.00 | | 8 752.00 |
8B Suppliers and Related Accounts | 1 212.00 | 1 212.00 | | 1 212.00 |
8D Social Security and Other Social Organizations | 9 909.00 | 9 909.00 | | 9 909.00 |
VG Loans with a maturity of up to one year at origin | 122 922.00 | 58 632.00 | 64 290.00 | 122 922.00 |
VS Prepaid expenses | 15 753.00 | 15 753.00 | | 15 753.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 753.00 | 15 753.00 | | 15 753.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 142 795.00 | 78 505.00 | 64 290.00 | 142 795.00 |
