| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 980.00 | | 1 980.00 | 1 980.00 |
BJ TOTAL (I) | 781 355.00 | | 781 355.00 | 781 355.00 |
CF Cash and cash equivalents | 4 427.00 | | 4 427.00 | 4 427.00 |
CJ TOTAL (II) | 4 427.00 | | 4 427.00 | 4 427.00 |
CO Grand total (0 to V) | 785 782.00 | | 785 782.00 | 785 782.00 |
CU Other investments | 779 375.00 | | 779 375.00 | 779 375.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 534 375.00 | 534 375.00 | | 534 375.00 |
DD Legal reserve (1) | 5 376.00 | 4 591.00 | | 5 376.00 |
DG Other reserves | 102 140.00 | 87 234.00 | | 102 140.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 804.00 | 15 690.00 | | 13 804.00 |
DL TOTAL (I) | 655 695.00 | 641 891.00 | | 655 695.00 |
DU Loans and Debts from Credit Institutions (3) | 126 104.00 | 133 665.00 | | 126 104.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 055.00 | 2 898.00 | | 1 055.00 |
DX Trade payables and related accounts | 2 928.00 | 2 928.00 | | 2 928.00 |
EC TOTAL (IV) | 130 087.00 | 139 490.00 | | 130 087.00 |
EE Grand total (I to V) | 785 782.00 | 781 382.00 | | 785 782.00 |
EG Accrued income and payables due within one year | 19 217.00 | 139 490.00 | | 19 217.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 999.00 | |
GF Total Operating Expenses (II) | | | 2 998.00 | |
GG - OPERATING RESULT (I - II) | | | -2 998.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 18 400.00 | |
GP Total financial income (V) | | | 18 400.00 | |
GR Interest and similar expenses | | | 1 598.00 | |
GU Total financial expenses (VI) | | | 1 598.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 802.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 804.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 18 400.00 | 21 160.00 | | 18 400.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 596.00 | 5 470.00 | | 4 596.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 804.00 | 15 690.00 | | 13 804.00 |
| |
| 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 | 781 355.00 | | | 781 355.00 |
I3 DECREASES Total Financial Fixed Assets | | | 781 355.00 | |
I4 DECREASES Grand Total | | | 781 355.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 781 355.00 | | | 781 355.00 |
| |
| 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 | 2 928.00 | 2 928.00 | | 2 928.00 |
UT Other financial assets | 1 980.00 | 1 980.00 | | 1 980.00 |
VH Loans with a maturity of more than one year at origin | 126 104.00 | 15 233.00 | 62 431.00 | 126 104.00 |
VI Group and Associates | 1 055.00 | 1 055.00 | | 1 055.00 |
VK Loans repaid during the year | 8 191.00 | | | 8 191.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 980.00 | 1 980.00 | | 1 980.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 130 087.00 | 19 217.00 | 62 431.00 | 130 087.00 |
