| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 513 401.00 | | 513 401.00 | 513 401.00 |
BZ Other receivables | 78 672.00 | | 78 672.00 | 78 672.00 |
CF Cash and cash equivalents | 4 650.00 | | 4 650.00 | 4 650.00 |
CJ TOTAL (II) | 83 323.00 | | 83 323.00 | 83 323.00 |
CO Grand total (0 to V) | 596 724.00 | | 596 724.00 | 596 724.00 |
CU Other investments | 513 401.00 | | 513 401.00 | 513 401.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | 278 645.00 | 208 992.00 | | 278 645.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 64 973.00 | 69 652.00 | | 64 973.00 |
DK Regulated provisions | 12 873.00 | 9 793.00 | | 12 873.00 |
DL TOTAL (I) | 358 693.00 | 290 639.00 | | 358 693.00 |
DU Loans and Debts from Credit Institutions (3) | 198 530.00 | 263 609.00 | | 198 530.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 500.00 | 39 500.00 | | 39 500.00 |
EC TOTAL (IV) | 238 030.00 | 303 109.00 | | 238 030.00 |
EE Grand total (I to V) | 596 724.00 | 593 748.00 | | 596 724.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 063.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 4 063.00 | |
GG - OPERATING RESULT (I - II) | | | -4 063.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 80 000.00 | |
GP Total financial income (V) | | | 80 000.00 | |
GR Interest and similar expenses | | | 4 803.00 | |
GU Total financial expenses (VI) | | | 4 803.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 75 196.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 71 133.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 080.00 | 3 080.00 | | 3 080.00 |
HH Total exceptional expenses (VIII) | 3 080.00 | 3 080.00 | | 3 080.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 080.00 | -3 080.00 | | -3 080.00 |
HK Income tax | 3 079.00 | -700.00 | | 3 079.00 |
HL TOTAL REVENUE (I + III + V + VII) | 80 000.00 | 80 000.00 | | 80 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 026.00 | 10 347.00 | | 15 026.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 64 973.00 | 69 652.00 | | 64 973.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 39 500.00 | 39 500.00 | | 39 500.00 |
VG Loans with a maturity of up to one year at origin | 198 530.00 | 198 530.00 | | 198 530.00 |
VS Prepaid expenses | 78 672.00 | 78 672.00 | | 78 672.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 78 672.00 | 78 672.00 | | 78 672.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 238 030.00 | 238 030.00 | | 238 030.00 |
