| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 6 900.00 | | 6 900.00 | 6 900.00 |
BJ TOTAL (I) | 706 950.00 | | 706 950.00 | 706 950.00 |
BZ Other receivables | 145 345.00 | | 145 345.00 | 145 345.00 |
CF Cash and cash equivalents | 90 573.00 | | 90 573.00 | 90 573.00 |
CJ TOTAL (II) | 235 918.00 | | 235 918.00 | 235 918.00 |
CO Grand total (0 to V) | 942 868.00 | | 942 868.00 | 942 868.00 |
CP Shares due in less than one year | 6 900.00 | | | 6 900.00 |
CU Other investments | 700 050.00 | | 700 050.00 | 700 050.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 175 000.00 | 175 000.00 | | 175 000.00 |
DD Legal reserve (1) | 17 500.00 | 17 500.00 | | 17 500.00 |
DG Other reserves | 109 601.00 | 13 760.00 | | 109 601.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 107 753.00 | 95 840.00 | | 107 753.00 |
DL TOTAL (I) | 409 854.00 | 302 101.00 | | 409 854.00 |
DU Loans and Debts from Credit Institutions (3) | 440 166.00 | 493 919.00 | | 440 166.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 760.00 | 10 606.00 | | 2 760.00 |
DX Trade payables and related accounts | 11 800.00 | 13 273.00 | | 11 800.00 |
DY Tax and social security liabilities | 78 273.00 | | | 78 273.00 |
EA Other liabilities | 15.00 | 15.00 | | 15.00 |
EC TOTAL (IV) | 533 014.00 | 517 813.00 | | 533 014.00 |
EE Grand total (I to V) | 942 868.00 | 819 913.00 | | 942 868.00 |
EG Accrued income and payables due within one year | 178 414.00 | 81 310.00 | | 178 414.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 529.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 12 529.00 | |
GG - OPERATING RESULT (I - II) | | | -12 529.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 120 001.00 | |
GP Total financial income (V) | | | 120 001.00 | |
GR Interest and similar expenses | | | 4 014.00 | |
GU Total financial expenses (VI) | | | 4 014.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 115 987.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 103 457.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -4 296.00 | | | -4 296.00 |
HL TOTAL REVENUE (I + III + V + VII) | 120 001.00 | 120 001.00 | | 120 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 247.00 | 24 161.00 | | 12 247.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 107 753.00 | 95 840.00 | | 107 753.00 |
| |
| 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 | 706 950.00 | | | 706 950.00 |
I3 DECREASES Total Financial Fixed Assets | | | 706 950.00 | |
I4 DECREASES Grand Total | | | 706 950.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 706 950.00 | | | 706 950.00 |
| |
| 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 | 11 800.00 | 11 800.00 | | 11 800.00 |
8E Income Taxes | 78 273.00 | 78 273.00 | | 78 273.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15.00 | 15.00 | | 15.00 |
UT Other financial assets | 6 900.00 | 6 900.00 | | 6 900.00 |
VC Group and associates | 145 345.00 | 145 345.00 | | 145 345.00 |
VG Loans with a maturity of up to one year at origin | 440 166.00 | 85 566.00 | 354 600.00 | 440 166.00 |
VI Group and Associates | 2 760.00 | 2 760.00 | | 2 760.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 152 245.00 | 152 245.00 | | 152 245.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 533 014.00 | 178 414.00 | 354 600.00 | 533 014.00 |
