| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 1 459 405.00 | | 1 459 405.00 | 1 459 405.00 |
BZ Other receivables | 148 044.00 | | 148 044.00 | 148 044.00 |
CF Cash and cash equivalents | 97 707.00 | | 97 707.00 | 97 707.00 |
CJ TOTAL (II) | 245 751.00 | | 245 751.00 | 245 751.00 |
CO Grand total (0 to V) | 1 705 156.00 | | 1 705 156.00 | 1 705 156.00 |
CU Other investments | 1 459 390.00 | | 1 459 390.00 | 1 459 390.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 1 040 744.00 | 1 189 456.00 | | 1 040 744.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 192 824.00 | -5 852.00 | | 192 824.00 |
DK Regulated provisions | 49 930.00 | 49 930.00 | | 49 930.00 |
DL TOTAL (I) | 1 338 498.00 | 1 288 534.00 | | 1 338 498.00 |
DU Loans and Debts from Credit Institutions (3) | 162 203.00 | 242 858.00 | | 162 203.00 |
DV Miscellaneous Loans and Financial Debts (4) | 155 340.00 | 23 338.00 | | 155 340.00 |
DX Trade payables and related accounts | 5 668.00 | 4 980.00 | | 5 668.00 |
DY Tax and social security liabilities | 43 447.00 | 32 286.00 | | 43 447.00 |
EC TOTAL (IV) | 366 658.00 | 303 462.00 | | 366 658.00 |
EE Grand total (I to V) | 1 705 156.00 | 1 591 997.00 | | 1 705 156.00 |
EG Accrued income and payables due within one year | 366 658.00 | 142 142.00 | | 366 658.00 |
| |
| 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 | | | 7 367.00 | |
GE Other Expenses | | | 1 023.00 | |
GF Total Operating Expenses (II) | | | 8 390.00 | |
GG - OPERATING RESULT (I - II) | | | -8 390.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GL Other interest and similar income | | | 103.00 | |
GP Total financial income (V) | | | 200 103.00 | |
GR Interest and similar expenses | | | 902.00 | |
GU Total financial expenses (VI) | | | 902.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 199 201.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 190 811.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 013.00 | -2 276.00 | | -2 013.00 |
HL TOTAL REVENUE (I + III + V + VII) | 200 103.00 | 1.00 | | 200 103.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 279.00 | 5 853.00 | | 7 279.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 192 824.00 | -5 852.00 | | 192 824.00 |
| |
| 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 | 1 459 405.00 | | | 1 459 405.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 459 405.00 | |
I4 DECREASES Grand Total | | | 1 459 405.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 459 405.00 | | | 1 459 405.00 |
| |
| 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 | 5 668.00 | 5 668.00 | | 5 668.00 |
8E Income Taxes | 43 297.00 | 43 297.00 | | 43 297.00 |
VC Group and associates | 148 044.00 | 148 044.00 | | 148 044.00 |
VG Loans with a maturity of up to one year at origin | 883.00 | 883.00 | | 883.00 |
VH Loans with a maturity of more than one year at origin | 161 320.00 | 161 320.00 | | 161 320.00 |
VI Group and Associates | 155 340.00 | 155 340.00 | | 155 340.00 |
VK Loans repaid during the year | 79 784.00 | | | 79 784.00 |
VQ Other Taxes, Duties, and Similar Debts | 150.00 | 150.00 | | 150.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 148 044.00 | 148 044.00 | | 148 044.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 366 658.00 | 366 658.00 | | 366 658.00 |
