| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 390 810.00 | | 1 390 810.00 | 1 390 810.00 |
BZ Other receivables | 143 499.00 | | 143 499.00 | 143 499.00 |
CF Cash and cash equivalents | 501.00 | | 501.00 | 501.00 |
CJ TOTAL (II) | 144 000.00 | | 144 000.00 | 144 000.00 |
CO Grand total (0 to V) | 1 534 810.00 | | 1 534 810.00 | 1 534 810.00 |
CU Other investments | 1 390 810.00 | | 1 390 810.00 | 1 390 810.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 250 000.00 | 1 250 000.00 | | 1 250 000.00 |
DD Legal reserve (1) | 4 491.00 | | | 4 491.00 |
DG Other reserves | 70 333.00 | | | 70 333.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 96 298.00 | 89 824.00 | | 96 298.00 |
DL TOTAL (I) | 1 421 123.00 | 1 339 824.00 | | 1 421 123.00 |
DU Loans and Debts from Credit Institutions (3) | 100 133.00 | 115 945.00 | | 100 133.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 055.00 | 4 745.00 | | 12 055.00 |
DX Trade payables and related accounts | 1 500.00 | 6 936.00 | | 1 500.00 |
EC TOTAL (IV) | 113 688.00 | 127 626.00 | | 113 688.00 |
EE Grand total (I to V) | 1 534 811.00 | 1 467 451.00 | | 1 534 811.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 083.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 5 083.00 | |
GG - OPERATING RESULT (I - II) | | | -5 083.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 101 746.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GL Other interest and similar income | | | 744.00 | |
GP Total financial income (V) | | | 102 490.00 | |
GR Interest and similar expenses | | | 1 108.00 | |
GU Total financial expenses (VI) | | | 1 108.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 101 381.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 96 298.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 102 490.00 | 99 826.00 | | 102 490.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 191.00 | 10 002.00 | | 6 191.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 96 298.00 | 89 824.00 | | 96 298.00 |
| |
| 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 | 1 377 110.00 | 13 700.00 | | 1 377 110.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 390 810.00 | |
I4 DECREASES Grand Total | | | 1 390 810.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 377 110.00 | 13 700.00 | | 1 377 110.00 |
