| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 195 255.00 | | 195 255.00 | 195 255.00 |
BH Other financial assets | 3 470.00 | | 3 470.00 | 3 470.00 |
BJ TOTAL (I) | 198 725.00 | | 198 725.00 | 198 725.00 |
BZ Other receivables | 19 243.00 | | 19 243.00 | 19 243.00 |
CF Cash and cash equivalents | 10 248.00 | | 10 248.00 | 10 248.00 |
CJ TOTAL (II) | 29 491.00 | | 29 491.00 | 29 491.00 |
CO Grand total (0 to V) | 228 217.00 | | 228 217.00 | 228 217.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 122 186.00 | 113 696.00 | | 122 186.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 926.00 | 8 490.00 | | 6 926.00 |
DK Regulated provisions | 1 078.00 | 384.00 | | 1 078.00 |
DL TOTAL (I) | 174 191.00 | 166 570.00 | | 174 191.00 |
DU Loans and Debts from Credit Institutions (3) | 51 399.00 | 61 383.00 | | 51 399.00 |
DX Trade payables and related accounts | 2 627.00 | 2 135.00 | | 2 627.00 |
EC TOTAL (IV) | 54 026.00 | 63 518.00 | | 54 026.00 |
EE Grand total (I to V) | 228 217.00 | 230 088.00 | | 228 217.00 |
EG Accrued income and payables due within one year | 12 954.00 | 12 405.00 | | 12 954.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 233.00 | |
GB Operating Expenses - Provisions | | | 1.00 | |
GF Total Operating Expenses (II) | | | 3 233.00 | |
GG - OPERATING RESULT (I - II) | | | -3 233.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11 154.00 | |
GK Income from other securities and fixed asset receivables | | | 1.00 | |
GL Other interest and similar income | | | 16.00 | |
GP Total financial income (V) | | | 11 170.00 | |
GR Interest and similar expenses | | | 814.00 | |
GU Total financial expenses (VI) | | | 814.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 356.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 123.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 694.00 | 384.00 | | 694.00 |
HH Total exceptional expenses (VIII) | 694.00 | 384.00 | | 694.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -694.00 | -384.00 | | -694.00 |
HK Income tax | -498.00 | -1 046.00 | | -498.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 170.00 | 11 279.00 | | 11 170.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 244.00 | 2 789.00 | | 4 244.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 926.00 | 8 490.00 | | 6 926.00 |
| |
| 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 | 198 725.00 | | | 198 725.00 |
I3 DECREASES Total Financial Fixed Assets | | | 198 725.00 | |
I4 DECREASES Grand Total | | | 198 725.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 198 725.00 | | | 198 725.00 |
| |
| 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 | 2 627.00 | 2 627.00 | | 2 627.00 |
UT Other financial assets | 3 470.00 | | 3 470.00 | 3 470.00 |
UX Other trade receivables | 19 243.00 | 19 243.00 | | 19 243.00 |
VH Loans with a maturity of more than one year at origin | 51 399.00 | 10 327.00 | 41 072.00 | 51 399.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 713.00 | 19 243.00 | 3 470.00 | 22 713.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 54 026.00 | 12 954.00 | 41 072.00 | 54 026.00 |
