| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 259 700.00 | | 259 700.00 | 259 700.00 |
BZ Other receivables | 71 833.00 | | 71 833.00 | 71 833.00 |
CF Cash and cash equivalents | 107 477.00 | | 107 477.00 | 107 477.00 |
CJ TOTAL (II) | 179 310.00 | | 179 310.00 | 179 310.00 |
CO Grand total (0 to V) | 439 010.00 | | 439 010.00 | 439 010.00 |
CU Other investments | 259 700.00 | | 259 700.00 | 259 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 106 000.00 | 106 000.00 | | 106 000.00 |
DD Legal reserve (1) | 10 600.00 | 10 600.00 | | 10 600.00 |
DG Other reserves | 167 544.00 | 100 511.00 | | 167 544.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 60 736.00 | 67 033.00 | | 60 736.00 |
DL TOTAL (I) | 344 881.00 | 284 144.00 | | 344 881.00 |
DU Loans and Debts from Credit Institutions (3) | 61 216.00 | 81 324.00 | | 61 216.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 722.00 | 37 772.00 | | 31 722.00 |
DX Trade payables and related accounts | 1 192.00 | 1 122.00 | | 1 192.00 |
EC TOTAL (IV) | 94 129.00 | 120 218.00 | | 94 129.00 |
EE Grand total (I to V) | 439 010.00 | 404 362.00 | | 439 010.00 |
EG Accrued income and payables due within one year | 53 409.00 | 59 359.00 | | 53 409.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 283.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 6 283.00 | |
GG - OPERATING RESULT (I - II) | | | -6 283.00 | |
GL Other interest and similar income | | | 67 494.00 | |
GP Total financial income (V) | | | 67 494.00 | |
GR Interest and similar expenses | | | 475.00 | |
GU Total financial expenses (VI) | | | 475.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 67 020.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 60 736.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 67 494.00 | 70 351.00 | | 67 494.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 758.00 | 3 317.00 | | 6 758.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 60 736.00 | 67 033.00 | | 60 736.00 |
| |
| 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 | 259 700.00 | | | 259 700.00 |
I3 DECREASES Total Financial Fixed Assets | | | 259 700.00 | |
I4 DECREASES Grand Total | | | 259 700.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 259 700.00 | | | 259 700.00 |
| |
| 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 | 1 192.00 | 1 192.00 | | 1 192.00 |
VC Group and associates | 71 833.00 | 71 833.00 | | 71 833.00 |
VG Loans with a maturity of up to one year at origin | 357.00 | 357.00 | | 357.00 |
VH Loans with a maturity of more than one year at origin | 60 859.00 | 20 139.00 | 40 720.00 | 60 859.00 |
VI Group and Associates | 31 722.00 | 31 722.00 | | 31 722.00 |
VK Loans repaid during the year | 19 993.00 | | | 19 993.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 71 833.00 | 71 833.00 | | 71 833.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 94 129.00 | 53 409.00 | 40 720.00 | 94 129.00 |
