| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 836 152.00 | | 1 836 152.00 | 1 836 152.00 |
BZ Other receivables | 171 235.00 | | 171 235.00 | 171 235.00 |
CF Cash and cash equivalents | 63 660.00 | | 63 660.00 | 63 660.00 |
CJ TOTAL (II) | 234 895.00 | | 234 895.00 | 234 895.00 |
CO Grand total (0 to V) | 2 071 047.00 | | 2 071 047.00 | 2 071 047.00 |
CU Other investments | 1 836 152.00 | | 1 836 152.00 | 1 836 152.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 829 400.00 | 1 829 400.00 | | 1 829 400.00 |
DD Legal reserve (1) | 19 450.00 | 14 500.00 | | 19 450.00 |
DH Retained earnings | 103 865.00 | 10 308.00 | | 103 865.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 105 421.00 | 98 507.00 | | 105 421.00 |
DL TOTAL (I) | 2 058 136.00 | 1 952 715.00 | | 2 058 136.00 |
DU Loans and Debts from Credit Institutions (3) | 75.00 | | | 75.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 700.00 | 4 700.00 | | 4 700.00 |
DX Trade payables and related accounts | 8 136.00 | 6 180.00 | | 8 136.00 |
EC TOTAL (IV) | 12 911.00 | 10 880.00 | | 12 911.00 |
EE Grand total (I to V) | 2 071 047.00 | 1 963 595.00 | | 2 071 047.00 |
EG Accrued income and payables due within one year | 12 911.00 | 10 880.00 | | 12 911.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 579.00 | |
GF Total Operating Expenses (II) | | | 9 579.00 | |
GG - OPERATING RESULT (I - II) | | | -9 579.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 115 000.00 | |
GP Total financial income (V) | | | 115 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 115 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 105 421.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 115 000.00 | 103 000.00 | | 115 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 579.00 | 4 493.00 | | 9 579.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 105 421.00 | 98 507.00 | | 105 421.00 |
| |
| 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 | 1 836 152.00 | | | 1 836 152.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 836 152.00 | |
I4 DECREASES Grand Total | | | 1 836 152.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 836 152.00 | | | 1 836 152.00 |
| |
| 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 | 8 136.00 | 8 136.00 | | 8 136.00 |
VG Loans with a maturity of up to one year at origin | 75.00 | 75.00 | | 75.00 |
VI Group and Associates | 4 700.00 | 4 700.00 | | 4 700.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 171 235.00 | 171 235.00 | | 171 235.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 171 235.00 | 171 235.00 | | 171 235.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 911.00 | 12 911.00 | | 12 911.00 |
