| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 861 975.00 | | 861 975.00 | 861 975.00 |
BZ Other receivables | 13 522.00 | | 13 522.00 | 13 522.00 |
CF Cash and cash equivalents | 30 627.00 | | 30 627.00 | 30 627.00 |
CH Prepaid expenses | 545.00 | | 545.00 | 545.00 |
CJ TOTAL (II) | 44 694.00 | | 44 694.00 | 44 694.00 |
CO Grand total (0 to V) | 906 670.00 | | 906 670.00 | 906 670.00 |
CU Other investments | 861 975.00 | | 861 975.00 | 861 975.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 242 300.00 | 242 300.00 | | 242 300.00 |
DH Retained earnings | 358 987.00 | 283 308.00 | | 358 987.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 54 375.00 | 75 679.00 | | 54 375.00 |
DK Regulated provisions | 45 684.00 | 45 684.00 | | 45 684.00 |
DL TOTAL (I) | 742 046.00 | 687 671.00 | | 742 046.00 |
DU Loans and Debts from Credit Institutions (3) | 159 944.00 | 238 577.00 | | 159 944.00 |
DX Trade payables and related accounts | 3 156.00 | 4 956.00 | | 3 156.00 |
DY Tax and social security liabilities | 1 524.00 | 1 129.00 | | 1 524.00 |
EC TOTAL (IV) | 164 624.00 | 244 662.00 | | 164 624.00 |
EE Grand total (I to V) | 906 670.00 | 932 333.00 | | 906 670.00 |
EG Accrued income and payables due within one year | | 85 482.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 4 441.00 | |
GF Total Operating Expenses (II) | | | 4 441.00 | |
GG - OPERATING RESULT (I - II) | | | -4 440.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 59 400.00 | |
GP Total financial income (V) | | | 59 400.00 | |
GR Interest and similar expenses | | | 2 308.00 | |
GU Total financial expenses (VI) | | | 2 308.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 57 092.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 52 652.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 723.00 | -2 244.00 | | -1 723.00 |
HL TOTAL REVENUE (I + III + V + VII) | 59 401.00 | 82 271.00 | | 59 401.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 025.00 | 6 592.00 | | 5 025.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 54 375.00 | 75 679.00 | | 54 375.00 |
| |
| 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 | 861 975.00 | | | 861 975.00 |
I3 DECREASES Total Financial Fixed Assets | | | 861 975.00 | |
I4 DECREASES Grand Total | | | 861 975.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 861 975.00 | | | 861 975.00 |
| |
| 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 | 3 156.00 | 3 156.00 | | 3 156.00 |
8E Income Taxes | 1 524.00 | 1 524.00 | | 1 524.00 |
VB VAT | 12 517.00 | 12 517.00 | | 12 517.00 |
VC Group and associates | 1 005.00 | 1 005.00 | | 1 005.00 |
VG Loans with a maturity of up to one year at origin | 159 180.00 | 79 143.00 | 80 037.00 | 159 180.00 |
VH Loans with a maturity of more than one year at origin | 764.00 | 764.00 | | 764.00 |
VK Loans repaid during the year | 78 258.00 | | | 78 258.00 |
VS Prepaid expenses | 545.00 | 545.00 | | 545.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 067.00 | 14 067.00 | | 14 067.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 164 624.00 | 84 587.00 | 80 037.00 | 164 624.00 |
