| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 355 275.00 | | 5 355 275.00 | 5 355 275.00 |
BV Advances and down payments on orders | 8 949.00 | | 8 949.00 | 8 949.00 |
CF Cash and cash equivalents | 67 564.00 | | 67 564.00 | 67 564.00 |
CJ TOTAL (II) | 76 513.00 | | 76 513.00 | 76 513.00 |
CO Grand total (0 to V) | 5 431 789.00 | | 5 431 789.00 | 5 431 789.00 |
CU Other investments | 5 355 275.00 | | 5 355 275.00 | 5 355 275.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 355 275.00 | 5 355 275.00 | | 5 355 275.00 |
DD Legal reserve (1) | 1 556.00 | | | 1 556.00 |
DG Other reserves | 14 573.00 | | | 14 573.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 814.00 | 31 129.00 | | 58 814.00 |
DL TOTAL (I) | 5 430 219.00 | 5 386 404.00 | | 5 430 219.00 |
DV Miscellaneous Loans and Financial Debts (4) | 736.00 | 2 153.00 | | 736.00 |
DX Trade payables and related accounts | 834.00 | 900.00 | | 834.00 |
EC TOTAL (IV) | 1 570.00 | 3 053.00 | | 1 570.00 |
EE Grand total (I to V) | 5 431 789.00 | 5 389 458.00 | | 5 431 789.00 |
EG Accrued income and payables due within one year | 1 570.00 | 3 053.00 | | 1 570.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 619.00 | |
GF Total Operating Expenses (II) | | | 9 619.00 | |
GG - OPERATING RESULT (I - II) | | | -9 619.00 | |
GK Income from other securities and fixed asset receivables | | | 68 434.00 | |
GP Total financial income (V) | | | 68 434.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 68 434.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 58 814.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 68 434.00 | 34 182.00 | | 68 434.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 619.00 | 3 053.00 | | 9 619.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 58 814.00 | 31 129.00 | | 58 814.00 |
| |
| 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 | 5 355 275.00 | | | 5 355 275.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 355 275.00 | |
I4 DECREASES Grand Total | | | 5 355 275.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 355 275.00 | | | 5 355 275.00 |
| |
| 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 | 834.00 | 834.00 | | 834.00 |
8K Other liabilities (including liabilities related to repo transactions) | 736.00 | 736.00 | | 736.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 570.00 | 1 570.00 | | 1 570.00 |
