| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AL Advances and down payments on intangible assets. | | | -4.00 | |
BJ TOTAL (I) | 764 275.00 | | 764 275.00 | 764 275.00 |
BZ Other receivables | 29 695.00 | | 29 695.00 | 29 695.00 |
CF Cash and cash equivalents | 68 452.00 | | 68 452.00 | 68 452.00 |
CJ TOTAL (II) | 98 147.00 | | 98 147.00 | 98 147.00 |
CO Grand total (0 to V) | 862 422.00 | | 862 422.00 | 862 422.00 |
CU Other investments | 764 275.00 | | 764 275.00 | 764 275.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 170 000.00 | 170 000.00 | | 170 000.00 |
DD Legal reserve (1) | 17 000.00 | 17 000.00 | | 17 000.00 |
DH Retained earnings | 503 630.00 | 453 951.00 | | 503 630.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 300.00 | 59 679.00 | | 49 300.00 |
DL TOTAL (I) | 739 930.00 | 700 630.00 | | 739 930.00 |
DU Loans and Debts from Credit Institutions (3) | 89 954.00 | 128 572.00 | | 89 954.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 437.00 | 1 241.00 | | 32 437.00 |
DX Trade payables and related accounts | 100.00 | 1 038.00 | | 100.00 |
EC TOTAL (IV) | 122 491.00 | 130 851.00 | | 122 491.00 |
EE Grand total (I to V) | 862 422.00 | 831 480.00 | | 862 422.00 |
EG Accrued income and payables due within one year | 71 805.00 | 40 966.00 | | 71 805.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 150.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 150.00 | |
GG - OPERATING RESULT (I - II) | | | -3 150.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 54 096.00 | |
GL Other interest and similar income | | | 339.00 | |
GP Total financial income (V) | | | 54 435.00 | |
GR Interest and similar expenses | | | 1 984.00 | |
GU Total financial expenses (VI) | | | 1 984.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 52 451.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 300.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 54 435.00 | 66 676.00 | | 54 435.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 135.00 | 6 997.00 | | 5 135.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 300.00 | 59 679.00 | | 49 300.00 |
| |
| 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 | 764 275.00 | | | 764 275.00 |
I3 DECREASES Total Financial Fixed Assets | | | 764 275.00 | |
I4 DECREASES Grand Total | | | 764 275.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 764 275.00 | | | 764 275.00 |
| |
| 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 | 100.00 | 100.00 | | 100.00 |
VC Group and associates | 29 695.00 | 29 695.00 | | 29 695.00 |
VG Loans with a maturity of up to one year at origin | 70.00 | 70.00 | | 70.00 |
VH Loans with a maturity of more than one year at origin | 89 884.00 | 39 198.00 | 50 686.00 | 89 884.00 |
VI Group and Associates | 32 437.00 | 32 437.00 | | 32 437.00 |
VK Loans repaid during the year | 38 617.00 | | | 38 617.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 695.00 | 29 695.00 | | 29 695.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 122 491.00 | 71 805.00 | 50 686.00 | 122 491.00 |
