| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 113.00 | | 113.00 | 113.00 |
BJ TOTAL (I) | 383 512.00 | | 383 512.00 | 383 512.00 |
CF Cash and cash equivalents | 676.00 | | 676.00 | 676.00 |
CJ TOTAL (II) | 676.00 | | 676.00 | 676.00 |
CO Grand total (0 to V) | 384 188.00 | | 384 188.00 | 384 188.00 |
CU Other investments | 383 400.00 | | 383 400.00 | 383 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 75 750.00 | | | 75 750.00 |
DB Share, merger, contribution premiums, etc. | 42 650.00 | | | 42 650.00 |
DD Legal reserve (1) | 7 575.00 | | | 7 575.00 |
DG Other reserves | 19 585.00 | | | 19 585.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 445.00 | | | 45 445.00 |
DL TOTAL (I) | 191 005.00 | | | 191 005.00 |
DV Miscellaneous Loans and Financial Debts (4) | 192 071.00 | | | 192 071.00 |
DX Trade payables and related accounts | 1 112.00 | | | 1 112.00 |
EC TOTAL (IV) | 193 183.00 | | | 193 183.00 |
EE Grand total (I to V) | 384 188.00 | | | 384 188.00 |
EG Accrued income and payables due within one year | 193 183.00 | | | 193 183.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 587.00 | |
GF Total Operating Expenses (II) | | | 2 587.00 | |
GG - OPERATING RESULT (I - II) | | | -2 587.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GL Other interest and similar income | | | 324.00 | |
GP Total financial income (V) | | | 50 324.00 | |
GR Interest and similar expenses | | | 2 292.00 | |
GU Total financial expenses (VI) | | | 2 292.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 48 032.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 445.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 50 324.00 | | | 50 324.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 879.00 | | | 4 879.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 45 445.00 | | | 45 445.00 |
| |
| 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 | 389 342.00 | | | 389 342.00 |
I3 DECREASES Total Financial Fixed Assets | | 5 830.00 | 383 512.00 | |
I4 DECREASES Grand Total | | 5 830.00 | 383 512.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 389 342.00 | | | 389 342.00 |
| |
| 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 | 1 112.00 | 1 112.00 | | 1 112.00 |
VI Group and Associates | 192 071.00 | 192 071.00 | | 192 071.00 |
VK Loans repaid during the year | 6 152.00 | | | 6 152.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 193 183.00 | 193 183.00 | | 193 183.00 |
