| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 225 586.00 | | 225 586.00 | 225 586.00 |
BJ TOTAL (I) | 407 004.00 | | 407 004.00 | 407 004.00 |
CF Cash and cash equivalents | 578.00 | | 578.00 | 578.00 |
CH Prepaid expenses | 72.00 | | 72.00 | 72.00 |
CJ TOTAL (II) | 650.00 | | 650.00 | 650.00 |
CO Grand total (0 to V) | 407 654.00 | | 407 654.00 | 407 654.00 |
CU Other investments | 181 418.00 | | 181 418.00 | 181 418.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 33 290.00 | 6 074.00 | | 33 290.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 951.00 | 27 216.00 | | 31 951.00 |
DL TOTAL (I) | 120 241.00 | 88 290.00 | | 120 241.00 |
DU Loans and Debts from Credit Institutions (3) | 242 078.00 | 270 841.00 | | 242 078.00 |
DV Miscellaneous Loans and Financial Debts (4) | 44 099.00 | 67 896.00 | | 44 099.00 |
DX Trade payables and related accounts | 1 236.00 | 1 224.00 | | 1 236.00 |
EC TOTAL (IV) | 287 413.00 | 339 962.00 | | 287 413.00 |
EE Grand total (I to V) | 407 654.00 | 428 252.00 | | 407 654.00 |
EG Accrued income and payables due within one year | 76 298.00 | 32 031.00 | | 76 298.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 90.00 | | | 90.00 |
| |
| 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 | | | 2 395.00 | |
GF Total Operating Expenses (II) | | | 2 395.00 | |
GG - OPERATING RESULT (I - II) | | | -2 395.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 36 932.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GP Total financial income (V) | | | 36 932.00 | |
GR Interest and similar expenses | | | 2 586.00 | |
GU Total financial expenses (VI) | | | 2 586.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 34 346.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 951.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 36 932.00 | 32 634.00 | | 36 932.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 981.00 | 5 419.00 | | 4 981.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 951.00 | 27 216.00 | | 31 951.00 |
| |
| 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 | 420 072.00 | | 39 887.00 | 420 072.00 |
I3 DECREASES Total Financial Fixed Assets | | 52 954.00 | 407 004.00 | |
I4 DECREASES Grand Total | | 52 954.00 | 407 004.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 420 072.00 | | 39 887.00 | 420 072.00 |
| |
| 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 | 1 236.00 | 1 236.00 | | 1 236.00 |
UL Receivables related to investments | 225 586.00 | 225 586.00 | | 225 586.00 |
VG Loans with a maturity of up to one year at origin | 90.00 | 90.00 | | 90.00 |
VH Loans with a maturity of more than one year at origin | 241 988.00 | 30 873.00 | 118 744.00 | 241 988.00 |
VI Group and Associates | 44 099.00 | 44 099.00 | | 44 099.00 |
VK Loans repaid during the year | 28 618.00 | | | 28 618.00 |
VS Prepaid expenses | 72.00 | 72.00 | | 72.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 225 658.00 | 225 658.00 | | 225 658.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 287 413.00 | 76 298.00 | 118 744.00 | 287 413.00 |
