| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 913 000.00 | | 3 913 000.00 | 3 913 000.00 |
CF Cash and cash equivalents | 151 072.00 | | 151 072.00 | 151 072.00 |
CJ TOTAL (II) | 151 072.00 | | 151 072.00 | 151 072.00 |
CO Grand total (0 to V) | 4 064 072.00 | | 4 064 072.00 | 4 064 072.00 |
CU Other investments | 3 913 000.00 | | 3 913 000.00 | 3 913 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 656 200.00 | 1 656 200.00 | | 1 656 200.00 |
DD Legal reserve (1) | 97 162.00 | 74 575.00 | | 97 162.00 |
DH Retained earnings | 1 344 580.00 | 915 419.00 | | 1 344 580.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 355 871.00 | 451 748.00 | | 355 871.00 |
DL TOTAL (I) | 3 453 813.00 | 3 097 942.00 | | 3 453 813.00 |
DT Other Bond Issues | 600 000.00 | 900 000.00 | | 600 000.00 |
DU Loans and Debts from Credit Institutions (3) | 7 559.00 | 11 318.00 | | 7 559.00 |
DX Trade payables and related accounts | 2 700.00 | 2 600.00 | | 2 700.00 |
EC TOTAL (IV) | 610 259.00 | 913 918.00 | | 610 259.00 |
EE Grand total (I to V) | 4 064 072.00 | 4 011 859.00 | | 4 064 072.00 |
EG Accrued income and payables due within one year | 310 259.00 | 913 918.00 | | 310 259.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 14.00 | | | 14.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 8 551.00 | |
GF Total Operating Expenses (II) | | | 8 551.00 | |
GG - OPERATING RESULT (I - II) | | | -8 551.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 374 150.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 374 150.00 | |
GR Interest and similar expenses | | | 9 727.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | 9 727.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 364 423.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 355 871.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 374 150.00 | 505 438.00 | | 374 150.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 279.00 | 53 690.00 | | 18 279.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 355 871.00 | 451 748.00 | | 355 871.00 |
| |
| 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 | 3 913 000.00 | | | 3 913 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 913 000.00 | |
I4 DECREASES Grand Total | | | 3 913 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 913 000.00 | | | 3 913 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 600 000.00 | 300 000.00 | 300 000.00 | 600 000.00 |
8B Suppliers and Related Accounts | 2 700.00 | 2 700.00 | | 2 700.00 |
VG Loans with a maturity of up to one year at origin | 14.00 | 14.00 | | 14.00 |
VH Loans with a maturity of more than one year at origin | 7 545.00 | 7 545.00 | | 7 545.00 |
VK Loans repaid during the year | 300 000.00 | | | 300 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 610 259.00 | 310 259.00 | 300 000.00 | 610 259.00 |
