| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 167 512.00 | | 167 512.00 | 167 512.00 |
BZ Other receivables | 51.00 | | 51.00 | 51.00 |
CF Cash and cash equivalents | 9 221.00 | | 9 221.00 | 9 221.00 |
CH Prepaid expenses | 101.00 | | 101.00 | 101.00 |
CJ TOTAL (II) | 9 374.00 | | 9 374.00 | 9 374.00 |
CO Grand total (0 to V) | 176 886.00 | | 176 886.00 | 176 886.00 |
CU Other investments | 167 512.00 | | 167 512.00 | 167 512.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 45 685.00 | 33 919.00 | | 45 685.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 561.00 | 11 766.00 | | 26 561.00 |
DL TOTAL (I) | 74 446.00 | 47 885.00 | | 74 446.00 |
DU Loans and Debts from Credit Institutions (3) | 92 977.00 | 115 081.00 | | 92 977.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 462.00 | 8 276.00 | | 9 462.00 |
EC TOTAL (IV) | 102 439.00 | 123 357.00 | | 102 439.00 |
EE Grand total (I to V) | 176 886.00 | 171 243.00 | | 176 886.00 |
EG Accrued income and payables due within one year | 31 713.00 | 30 380.00 | | 31 713.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 764.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 103.00 | |
GF Total Operating Expenses (II) | | | 867.00 | |
GG - OPERATING RESULT (I - II) | | | -867.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 28 258.00 | |
GP Total financial income (V) | | | 28 258.00 | |
GR Interest and similar expenses | | | 829.00 | |
GU Total financial expenses (VI) | | | 829.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 27 428.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 561.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 28 258.00 | 15 030.00 | | 28 258.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 697.00 | 3 264.00 | | 1 697.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 561.00 | 11 766.00 | | 26 561.00 |
| |
| 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 | 167 512.00 | | | 167 512.00 |
I3 DECREASES Total Financial Fixed Assets | | | 167 512.00 | |
I4 DECREASES Grand Total | | | 167 512.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 167 512.00 | | | 167 512.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 209.00 | 209.00 | | 209.00 |
VB VAT | 51.00 | 51.00 | | 51.00 |
VH Loans with a maturity of more than one year at origin | 92 977.00 | 22 251.00 | 60 068.00 | 92 977.00 |
VI Group and Associates | 9 252.00 | 9 252.00 | | 9 252.00 |
VK Loans repaid during the year | 22 103.00 | | | 22 103.00 |
VS Prepaid expenses | 101.00 | 101.00 | | 101.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 152.00 | 152.00 | | 152.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 102 439.00 | 31 713.00 | 60 068.00 | 102 439.00 |
