| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 729 340.00 | | 1 729 340.00 | 1 729 340.00 |
BZ Other receivables | 647 557.00 | | 647 557.00 | 647 557.00 |
CF Cash and cash equivalents | 218 437.00 | | 218 437.00 | 218 437.00 |
CJ TOTAL (II) | 865 994.00 | | 865 994.00 | 865 994.00 |
CO Grand total (0 to V) | 2 595 334.00 | | 2 595 334.00 | 2 595 334.00 |
CU Other investments | 1 729 340.00 | | 1 729 340.00 | 1 729 340.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 627 925.00 | | | 1 627 925.00 |
DD Legal reserve (1) | 32 086.00 | | | 32 086.00 |
DG Other reserves | 515 937.00 | | | 515 937.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 370 307.00 | | | 370 307.00 |
DL TOTAL (I) | 2 546 255.00 | | | 2 546 255.00 |
DU Loans and Debts from Credit Institutions (3) | 15.00 | | | 15.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 052.00 | | | 31 052.00 |
DX Trade payables and related accounts | 18 012.00 | | | 18 012.00 |
EC TOTAL (IV) | 49 080.00 | | | 49 080.00 |
EE Grand total (I to V) | 2 595 334.00 | | | 2 595 334.00 |
EG Accrued income and payables due within one year | 49 080.00 | | | 49 080.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 15.00 | | | 15.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 18 615.00 | |
GF Total Operating Expenses (II) | | | 18 615.00 | |
GG - OPERATING RESULT (I - II) | | | -18 615.00 | |
GI Supported loss or transferred profit (IV) | | | 9 884.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 425 440.00 | |
GL Other interest and similar income | | | 3 764.00 | |
GP Total financial income (V) | | | 429 204.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 429 204.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 400 705.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 30 399.00 | | | 30 399.00 |
HH Total exceptional expenses (VIII) | 30 399.00 | | | 30 399.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -30 399.00 | | | -30 399.00 |
HL TOTAL REVENUE (I + III + V + VII) | 429 204.00 | | | 429 204.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 897.00 | | | 58 897.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 370 307.00 | | | 370 307.00 |
| |
| 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 | 31 052.00 | 31 052.00 | | 31 052.00 |
8B Suppliers and Related Accounts | 18 012.00 | 18 012.00 | | 18 012.00 |
VG Loans with a maturity of up to one year at origin | 15.00 | 15.00 | | 15.00 |
VS Prepaid expenses | 647 557.00 | 647 557.00 | | 647 557.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 647 557.00 | 647 557.00 | | 647 557.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 079.00 | 49 079.00 | | 49 079.00 |
