| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 864 850.00 | | 864 850.00 | 864 850.00 |
BZ Other receivables | 26 894.00 | | 26 894.00 | 26 894.00 |
CF Cash and cash equivalents | 17 315.00 | | 17 315.00 | 17 315.00 |
CJ TOTAL (II) | 44 209.00 | | 44 209.00 | 44 209.00 |
CO Grand total (0 to V) | 909 059.00 | | 909 059.00 | 909 059.00 |
CU Other investments | 864 850.00 | | 864 850.00 | 864 850.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DG Other reserves | 532 930.00 | | | 532 930.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 151 039.00 | | | 151 039.00 |
DL TOTAL (I) | 686 168.00 | | | 686 168.00 |
DU Loans and Debts from Credit Institutions (3) | 220 000.00 | | | 220 000.00 |
DX Trade payables and related accounts | 2 891.00 | | | 2 891.00 |
EC TOTAL (IV) | 222 891.00 | | | 222 891.00 |
EE Grand total (I to V) | 909 059.00 | | | 909 059.00 |
EG Accrued income and payables due within one year | 57 891.00 | | | 57 891.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 279.00 | |
GF Total Operating Expenses (II) | | | 3 279.00 | |
GG - OPERATING RESULT (I - II) | | | -3 279.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 000.00 | |
GP Total financial income (V) | | | 150 000.00 | |
GR Interest and similar expenses | | | 3 094.00 | |
GU Total financial expenses (VI) | | | 3 094.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 146 906.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 143 627.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -7 412.00 | | | -7 412.00 |
HL TOTAL REVENUE (I + III + V + VII) | 150 000.00 | | | 150 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -1 039.00 | | | -1 039.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 151 039.00 | | | 151 039.00 |
| |
| 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 | 795 853.00 | | 68 997.00 | 795 853.00 |
I3 DECREASES Total Financial Fixed Assets | | | 864 850.00 | |
I4 DECREASES Grand Total | | | 864 850.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 795 853.00 | | 68 997.00 | 795 853.00 |
| |
| 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 | 2 891.00 | 2 891.00 | | 2 891.00 |
VC Group and associates | 26 520.00 | 26 520.00 | | 26 520.00 |
VH Loans with a maturity of more than one year at origin | 220 000.00 | 55 000.00 | 165 000.00 | 220 000.00 |
VK Loans repaid during the year | 55 000.00 | | | 55 000.00 |
VM Income taxes | 374.00 | 374.00 | | 374.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 894.00 | 26 894.00 | | 26 894.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 222 891.00 | 57 891.00 | 165 000.00 | 222 891.00 |
