| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 411 470.00 | | 411 470.00 | 411 470.00 |
CF Cash and cash equivalents | 189 460.00 | | 189 460.00 | 189 460.00 |
CJ TOTAL (II) | 189 460.00 | | 189 460.00 | 189 460.00 |
CO Grand total (0 to V) | 600 930.00 | | 600 930.00 | 600 930.00 |
CU Other investments | 411 470.00 | | 411 470.00 | 411 470.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DG Other reserves | 90 675.00 | | | 90 675.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 57 075.00 | | | 57 075.00 |
DL TOTAL (I) | 153 250.00 | | | 153 250.00 |
DU Loans and Debts from Credit Institutions (3) | 323 238.00 | | | 323 238.00 |
DV Miscellaneous Loans and Financial Debts (4) | 120 500.00 | | | 120 500.00 |
DX Trade payables and related accounts | 3 941.00 | | | 3 941.00 |
EC TOTAL (IV) | 447 679.00 | | | 447 679.00 |
EE Grand total (I to V) | 600 930.00 | | | 600 930.00 |
EG Accrued income and payables due within one year | 205 837.00 | | | 205 837.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 674.00 | |
GF Total Operating Expenses (II) | | | 5 674.00 | |
GG - OPERATING RESULT (I - II) | | | -5 674.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 83 125.00 | |
GP Total financial income (V) | | | 83 125.00 | |
GR Interest and similar expenses | | | 3 725.00 | |
GU Total financial expenses (VI) | | | 3 725.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 79 399.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 73 725.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 16 650.00 | | | 16 650.00 |
HH Total exceptional expenses (VIII) | 16 650.00 | | | 16 650.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -16 650.00 | | | -16 650.00 |
HL TOTAL REVENUE (I + III + V + VII) | 83 125.00 | | | 83 125.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 049.00 | | | 26 049.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 57 075.00 | | | 57 075.00 |
| |
| 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 | 411 470.00 | | | 411 470.00 |
I3 DECREASES Total Financial Fixed Assets | | | 411 470.00 | |
I4 DECREASES Grand Total | | | 411 470.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 411 470.00 | | | 411 470.00 |
| |
| 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 | 3 941.00 | 3 941.00 | | 3 941.00 |
VH Loans with a maturity of more than one year at origin | 323 238.00 | 81 396.00 | 241 842.00 | 323 238.00 |
VI Group and Associates | 120 500.00 | 120 500.00 | | 120 500.00 |
VK Loans repaid during the year | 40 240.00 | | | 40 240.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 447 679.00 | 205 837.00 | 241 842.00 | 447 679.00 |
