| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 262 488.00 | | 262 488.00 | 262 488.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 318.00 | | 318.00 | 318.00 |
CJ TOTAL (II) | 318.00 | | 318.00 | 318.00 |
CO Grand total (0 to V) | 262 806.00 | | 262 806.00 | 262 806.00 |
CS Evaluated investments - equity method | 262 488.00 | | 262 488.00 | 262 488.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 89 747.00 | 67 911.00 | | 89 747.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 031.00 | 21 837.00 | | 7 031.00 |
DK Regulated provisions | 11 915.00 | 9 422.00 | | 11 915.00 |
DL TOTAL (I) | 114 193.00 | 104 669.00 | | 114 193.00 |
DU Loans and Debts from Credit Institutions (3) | 58 801.00 | 84 243.00 | | 58 801.00 |
DV Miscellaneous Loans and Financial Debts (4) | 86 714.00 | 79 854.00 | | 86 714.00 |
DX Trade payables and related accounts | 972.00 | 966.00 | | 972.00 |
DY Tax and social security liabilities | 2 125.00 | | | 2 125.00 |
EC TOTAL (IV) | 148 613.00 | 165 063.00 | | 148 613.00 |
EE Grand total (I to V) | 262 806.00 | 269 732.00 | | 262 806.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 2 906.00 | |
GF Total Operating Expenses (II) | | | 2 906.00 | |
GG - OPERATING RESULT (I - II) | | | -2 906.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 12 700.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 12 700.00 | |
GR Interest and similar expenses | | | 1 248.00 | |
GU Total financial expenses (VI) | | | 1 248.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 452.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 546.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 493.00 | 2 493.00 | | 2 493.00 |
HH Total exceptional expenses (VIII) | 2 493.00 | 2 493.00 | | 2 493.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 493.00 | -2 493.00 | | -2 493.00 |
HK Income tax | -978.00 | -1 004.00 | | -978.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 700.00 | 27 850.00 | | 12 700.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 669.00 | 6 013.00 | | 5 669.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 031.00 | 21 837.00 | | 7 031.00 |
| |
| 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 | 262 488.00 | | | 262 488.00 |
I3 DECREASES Total Financial Fixed Assets | | | 262 488.00 | |
I4 DECREASES Grand Total | | | 262 488.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 262 488.00 | | | 262 488.00 |
| |
| 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 | 973.00 | 973.00 | | 973.00 |
8E Income Taxes | 2 125.00 | 2 125.00 | | 2 125.00 |
VH Loans with a maturity of more than one year at origin | 58 801.00 | 25 865.00 | 32 936.00 | 58 801.00 |
VI Group and Associates | 86 714.00 | 86 714.00 | | 86 714.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 148 613.00 | 115 677.00 | 32 936.00 | 148 613.00 |
