| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 199 848.00 | | 4 199 848.00 | 4 199 848.00 |
CF Cash and cash equivalents | 849 411.00 | | 849 411.00 | 849 411.00 |
CJ TOTAL (II) | 849 411.00 | | 849 411.00 | 849 411.00 |
CO Grand total (0 to V) | 5 049 258.00 | | 5 049 258.00 | 5 049 258.00 |
CU Other investments | 4 199 848.00 | | 4 199 848.00 | 4 199 848.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1.00 | 1.00 | | 1.00 |
DH Retained earnings | 544 317.00 | 273 261.00 | | 544 317.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 113 945.00 | 271 056.00 | | 113 945.00 |
DL TOTAL (I) | 658 263.00 | 544 318.00 | | 658 263.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 390 635.00 | 4 347 885.00 | | 4 390 635.00 |
DX Trade payables and related accounts | 360.00 | 360.00 | | 360.00 |
EC TOTAL (IV) | 4 390 995.00 | 4 348 245.00 | | 4 390 995.00 |
EE Grand total (I to V) | 5 049 258.00 | 4 892 563.00 | | 5 049 258.00 |
EG Accrued income and payables due within one year | 4 390 995.00 | 360.00 | | 4 390 995.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 428.00 | |
GF Total Operating Expenses (II) | | | 428.00 | |
GG - OPERATING RESULT (I - II) | | | -428.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 157 123.00 | |
GP Total financial income (V) | | | 157 123.00 | |
GR Interest and similar expenses | | | 42 750.00 | |
GU Total financial expenses (VI) | | | 42 750.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 114 373.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 113 945.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 157 123.00 | 314 245.00 | | 157 123.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 178.00 | 43 190.00 | | 43 178.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 113 945.00 | 271 056.00 | | 113 945.00 |
| |
| 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 | 4 199 848.00 | | | 4 199 848.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 199 848.00 | |
I4 DECREASES Grand Total | | | 4 199 848.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 199 848.00 | | | 4 199 848.00 |
| |
| 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 | 360.00 | 360.00 | | 360.00 |
VI Group and Associates | 4 390 635.00 | | | 4 390 635.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 390 995.00 | 360.00 | | 4 390 995.00 |
