| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 429 812.00 | | 429 812.00 | 429 812.00 |
BZ Other receivables | 100 175.00 | | 100 175.00 | 100 175.00 |
CF Cash and cash equivalents | 143 705.00 | | 143 705.00 | 143 705.00 |
CJ TOTAL (II) | 243 880.00 | | 243 880.00 | 243 880.00 |
CO Grand total (0 to V) | 673 692.00 | | 673 692.00 | 673 692.00 |
CU Other investments | 429 812.00 | | 429 812.00 | 429 812.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 27 604.00 | 27 604.00 | | 27 604.00 |
DB Share, merger, contribution premiums, etc. | 232 373.00 | 232 373.00 | | 232 373.00 |
DD Legal reserve (1) | 2 760.00 | 2 760.00 | | 2 760.00 |
DG Other reserves | 310 962.00 | 308 199.00 | | 310 962.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 70 018.00 | 62 940.00 | | 70 018.00 |
DL TOTAL (I) | 643 717.00 | 633 876.00 | | 643 717.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 852.00 | | | 27 852.00 |
DX Trade payables and related accounts | 262.00 | 552.00 | | 262.00 |
EA Other liabilities | 1 860.00 | 1 860.00 | | 1 860.00 |
EC TOTAL (IV) | 29 975.00 | 2 412.00 | | 29 975.00 |
EE Grand total (I to V) | 673 692.00 | 636 288.00 | | 673 692.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 5.00 | |
FW Other purchases and external expenses | | | 5 125.00 | |
FY Salaries and Wages | | | 10 000.00 | |
GB Operating Expenses - Provisions | | | | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 15 125.00 | |
GG - OPERATING RESULT (I - II) | | | -15 125.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 82 155.00 | |
GL Other interest and similar income | | | 3 242.00 | |
GP Total financial income (V) | | | 85 397.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 85 397.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 70 272.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 255.00 | | | 255.00 |
HH Total exceptional expenses (VIII) | 255.00 | | | 255.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -255.00 | | | -255.00 |
HL TOTAL REVENUE (I + III + V + VII) | 85 398.00 | 68 977.00 | | 85 398.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 380.00 | 6 037.00 | | 15 380.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 70 018.00 | 62 940.00 | | 70 018.00 |
| |
| 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 | 429 812.00 | | | 429 812.00 |
I3 DECREASES Total Financial Fixed Assets | 429 812.00 | | | 429 812.00 |
I4 DECREASES Grand Total | 429 812.00 | | | 429 812.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 429 812.00 | | | 429 812.00 |
NC DECREASES Transfers to advances and down payments | 8.00 | | | 8.00 |
| |
| 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 | 262.00 | 262.00 | | 262.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 860.00 | 1 860.00 | | 1 860.00 |
VI Group and Associates | 27 852.00 | 27 852.00 | | 27 852.00 |
VN Other taxes, similar payments | 2 236.00 | 2 236.00 | | 2 236.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 97 939.00 | 97 939.00 | | 97 939.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 100 175.00 | 100 175.00 | | 100 175.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 975.00 | 29 975.00 | | 29 975.00 |
