| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 304 497.00 | | 304 497.00 | 304 497.00 |
BZ Other receivables | 1 635.00 | | 1 635.00 | 1 635.00 |
CF Cash and cash equivalents | 7 388.00 | | 7 388.00 | 7 388.00 |
CJ TOTAL (II) | 9 023.00 | | 9 023.00 | 9 023.00 |
CO Grand total (0 to V) | 313 520.00 | | 313 520.00 | 313 520.00 |
CU Other investments | 304 482.00 | | 304 482.00 | 304 482.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 236 427.00 | 211 888.00 | | 236 427.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 745.00 | 34 539.00 | | 25 745.00 |
DL TOTAL (I) | 273 172.00 | 257 427.00 | | 273 172.00 |
DU Loans and Debts from Credit Institutions (3) | 38 644.00 | 57 322.00 | | 38 644.00 |
DV Miscellaneous Loans and Financial Debts (4) | 225.00 | 4 215.00 | | 225.00 |
DX Trade payables and related accounts | 749.00 | 731.00 | | 749.00 |
EA Other liabilities | 731.00 | 2 014.00 | | 731.00 |
EC TOTAL (IV) | 40 348.00 | 64 282.00 | | 40 348.00 |
EE Grand total (I to V) | 313 520.00 | 321 709.00 | | 313 520.00 |
EG Accrued income and payables due within one year | 21 192.00 | 26 243.00 | | 21 192.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 465.00 | |
GF Total Operating Expenses (II) | | | 3 465.00 | |
GG - OPERATING RESULT (I - II) | | | -3 465.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 000.00 | |
GP Total financial income (V) | | | 30 000.00 | |
GR Interest and similar expenses | | | 790.00 | |
GU Total financial expenses (VI) | | | 790.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 210.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 745.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 30 000.00 | 40 000.00 | | 30 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 255.00 | 5 461.00 | | 4 255.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 745.00 | 34 539.00 | | 25 745.00 |
| |
| 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 | 304 497.00 | | | 304 497.00 |
I3 DECREASES Total Financial Fixed Assets | | | 304 497.00 | |
I4 DECREASES Grand Total | | | 304 497.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 304 497.00 | | | 304 497.00 |
| |
| 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 | 749.00 | 749.00 | | 749.00 |
8K Other liabilities (including liabilities related to repo transactions) | 731.00 | 731.00 | | 731.00 |
VC Group and associates | 1 635.00 | 1 635.00 | | 1 635.00 |
VH Loans with a maturity of more than one year at origin | 38 644.00 | 19 488.00 | 19 156.00 | 38 644.00 |
VI Group and Associates | 225.00 | 225.00 | | 225.00 |
VK Loans repaid during the year | 18 613.00 | | | 18 613.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 635.00 | 1 635.00 | | 1 635.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 349.00 | 21 193.00 | 19 156.00 | 40 349.00 |
