| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 154 885.00 | | 9 154 885.00 | 9 154 885.00 |
CF Cash and cash equivalents | 676 751.00 | | 676 751.00 | 676 751.00 |
CJ TOTAL (II) | 676 751.00 | | 676 751.00 | 676 751.00 |
CO Grand total (0 to V) | 9 831 636.00 | | 9 831 636.00 | 9 831 636.00 |
CU Other investments | 9 154 885.00 | | 9 154 885.00 | 9 154 885.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 110 500.00 | 110 500.00 | | 110 500.00 |
DB Share, merger, contribution premiums, etc. | 583 380.00 | 583 380.00 | | 583 380.00 |
DD Legal reserve (1) | 11 050.00 | 11 050.00 | | 11 050.00 |
DH Retained earnings | 3 195 324.00 | 2 891 962.00 | | 3 195 324.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -79 647.00 | 303 362.00 | | -79 647.00 |
DL TOTAL (I) | 3 820 606.00 | 3 900 254.00 | | 3 820 606.00 |
DU Loans and Debts from Credit Institutions (3) | 6 008 080.00 | 6 008 080.00 | | 6 008 080.00 |
DX Trade payables and related accounts | 2 950.00 | 4 620.00 | | 2 950.00 |
EC TOTAL (IV) | 6 011 030.00 | 6 012 700.00 | | 6 011 030.00 |
EE Grand total (I to V) | 9 831 636.00 | 9 912 954.00 | | 9 831 636.00 |
EG Accrued income and payables due within one year | 11 030.00 | 12 700.00 | | 11 030.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 80.00 | 80.00 | | 80.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 647.00 | |
GF Total Operating Expenses (II) | | | 7 647.00 | |
GG - OPERATING RESULT (I - II) | | | -7 647.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 72 000.00 | |
GU Total financial expenses (VI) | | | 72 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -72 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -79 647.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 385 442.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 79 647.00 | 82 080.00 | | 79 647.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -79 647.00 | 303 362.00 | | -79 647.00 |
| |
| 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 | 9 154 885.00 | | | 9 154 885.00 |
I3 DECREASES Total Financial Fixed Assets | 9.00 | | | 9.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 154 885.00 | | | 9 154 885.00 |
| |
| 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 | 2 950.00 | 2 950.00 | | 2 950.00 |
VG Loans with a maturity of up to one year at origin | 80.00 | 80.00 | | 80.00 |
VH Loans with a maturity of more than one year at origin | 6 008 000.00 | 8 000.00 | 6 000 000.00 | 6 008 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 011 030.00 | 11 030.00 | 6 000 000.00 | 6 011 030.00 |
