| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 835 000.00 | | 835 000.00 | 835 000.00 |
BZ Other receivables | 3 768.00 | | 3 768.00 | 3 768.00 |
CF Cash and cash equivalents | 128 735.00 | | 128 735.00 | 128 735.00 |
CJ TOTAL (II) | 132 503.00 | | 132 503.00 | 132 503.00 |
CO Grand total (0 to V) | 967 503.00 | | 967 503.00 | 967 503.00 |
CU Other investments | 835 000.00 | | 835 000.00 | 835 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 671 842.00 | | | 671 842.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 149 954.00 | | | 149 954.00 |
DL TOTAL (I) | 822 896.00 | | | 822 896.00 |
DU Loans and Debts from Credit Institutions (3) | 142 253.00 | | | 142 253.00 |
DX Trade payables and related accounts | 2 353.00 | | | 2 353.00 |
EC TOTAL (IV) | 144 606.00 | | | 144 606.00 |
EE Grand total (I to V) | 967 503.00 | | | 967 503.00 |
EG Accrued income and payables due within one year | 90 360.00 | | | 90 360.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 629.00 | |
GF Total Operating Expenses (II) | | | 3 629.00 | |
GG - OPERATING RESULT (I - II) | | | -3 629.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 153 584.00 | |
GP Total financial income (V) | | | 153 584.00 | |
GR Interest and similar expenses | | | 3 767.00 | |
GU Total financial expenses (VI) | | | 3 767.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 149 816.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 146 186.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 768.00 | | | -3 768.00 |
HL TOTAL REVENUE (I + III + V + VII) | 153 584.00 | | | 153 584.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 629.00 | | | 3 629.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 149 954.00 | | | 149 954.00 |
| |
| 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 | 835 000.00 | | | 835 000.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | 1.00 | | |
I3 DECREASES Total Financial Fixed Assets | | | 835 000.00 | |
I4 DECREASES Grand Total | | | 835 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 835 000.00 | | | 835 000.00 |
| |
| 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 | 2 353.00 | 2 353.00 | | 2 353.00 |
VH Loans with a maturity of more than one year at origin | 142 253.00 | 88 006.00 | 54 246.00 | 142 253.00 |
VK Loans repaid during the year | 85 640.00 | | | 85 640.00 |
VM Income taxes | 3 768.00 | 3 768.00 | | 3 768.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 768.00 | 3 768.00 | | 3 768.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 144 606.00 | 90 360.00 | 54 246.00 | 144 606.00 |
