| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 175 054.00 | | 175 054.00 | 175 054.00 |
BZ Other receivables | 7 266.00 | | 7 266.00 | 7 266.00 |
CD Marketable securities | 20 000.00 | | 20 000.00 | 20 000.00 |
CF Cash and cash equivalents | 39 044.00 | | 39 044.00 | 39 044.00 |
CJ TOTAL (II) | 66 310.00 | | 66 310.00 | 66 310.00 |
CO Grand total (0 to V) | 241 364.00 | | 241 364.00 | 241 364.00 |
CU Other investments | 175 039.00 | | 175 039.00 | 175 039.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 41 609.00 | 10 142.00 | | 41 609.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 676.00 | 31 467.00 | | 14 676.00 |
DK Regulated provisions | 3 088.00 | 2 062.00 | | 3 088.00 |
DL TOTAL (I) | 70 373.00 | 54 671.00 | | 70 373.00 |
DU Loans and Debts from Credit Institutions (3) | 75 639.00 | 94 060.00 | | 75 639.00 |
DV Miscellaneous Loans and Financial Debts (4) | 83 797.00 | 56 188.00 | | 83 797.00 |
DX Trade payables and related accounts | 645.00 | 615.00 | | 645.00 |
DY Tax and social security liabilities | 10 778.00 | | | 10 778.00 |
EA Other liabilities | 132.00 | 132.00 | | 132.00 |
EC TOTAL (IV) | 170 991.00 | 150 995.00 | | 170 991.00 |
EE Grand total (I to V) | 241 364.00 | 205 666.00 | | 241 364.00 |
EG Accrued income and payables due within one year | 114 111.00 | 75 548.00 | | 114 111.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 201.00 | |
GF Total Operating Expenses (II) | | | 2 201.00 | |
GG - OPERATING RESULT (I - II) | | | -2 201.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 18 000.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 18 002.00 | |
GR Interest and similar expenses | | | 1 322.00 | |
GU Total financial expenses (VI) | | | 1 322.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 680.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 479.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 026.00 | 1 026.00 | | 1 026.00 |
HH Total exceptional expenses (VIII) | 1 026.00 | 1 026.00 | | 1 026.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 026.00 | -1 026.00 | | -1 026.00 |
HK Income tax | -1 223.00 | -562.00 | | -1 223.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 002.00 | 35 003.00 | | 18 002.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 326.00 | 3 535.00 | | 3 326.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 676.00 | 31 467.00 | | 14 676.00 |
| |
| 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 | 175 039.00 | | | 175 039.00 |
I3 DECREASES Total Financial Fixed Assets | | | 175 054.00 | |
I4 DECREASES Grand Total | | | 175 054.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 175 039.00 | | | 175 039.00 |
