| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 473 630.00 | | 473 630.00 | 473 630.00 |
BZ Other receivables | 9 058.00 | | 9 058.00 | 9 058.00 |
CF Cash and cash equivalents | 23 420.00 | | 23 420.00 | 23 420.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 32 478.00 | | 32 478.00 | 32 478.00 |
CO Grand total (0 to V) | 506 108.00 | | 506 108.00 | 506 108.00 |
CU Other investments | 473 630.00 | | 473 630.00 | 473 630.00 |
| |
| 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 | 176 370.00 | 151 279.00 | | 176 370.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 740.00 | 25 091.00 | | 34 740.00 |
DK Regulated provisions | 49 602.00 | 49 602.00 | | 49 602.00 |
DL TOTAL (I) | 315 712.00 | 280 972.00 | | 315 712.00 |
DU Loans and Debts from Credit Institutions (3) | | 34 298.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 186 516.00 | 189 350.00 | | 186 516.00 |
DX Trade payables and related accounts | 1 520.00 | 1 585.00 | | 1 520.00 |
DY Tax and social security liabilities | 2 360.00 | 960.00 | | 2 360.00 |
EA Other liabilities | | 177.00 | | |
EC TOTAL (IV) | 190 396.00 | 226 370.00 | | 190 396.00 |
EE Grand total (I to V) | 506 108.00 | 507 342.00 | | 506 108.00 |
EG Accrued income and payables due within one year | 190 396.00 | 226 370.00 | | 190 396.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 176.00 | |
GF Total Operating Expenses (II) | | | 3 176.00 | |
GG - OPERATING RESULT (I - II) | | | -3 176.00 | |
GL Other interest and similar income | | | 38 000.00 | |
GP Total financial income (V) | | | 38 000.00 | |
GR Interest and similar expenses | | | 592.00 | |
GU Total financial expenses (VI) | | | 592.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 37 408.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 232.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 4 378.00 | | |
HH Total exceptional expenses (VIII) | | 4 378.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -4 378.00 | | |
HK Income tax | -508.00 | | | -508.00 |
HL TOTAL REVENUE (I + III + V + VII) | 38 000.00 | 35 000.00 | | 38 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 260.00 | 9 909.00 | | 3 260.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 740.00 | 25 091.00 | | 34 740.00 |
| |
| 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 | 473 630.00 | | | 473 630.00 |
I3 DECREASES Total Financial Fixed Assets | | | 473 630.00 | |
I4 DECREASES Grand Total | | | 473 630.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 473 630.00 | | | 473 630.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 49 602.00 | | | 49 602.00 |
7C Grand total | 49 602.00 | | | 49 602.00 |
| |
| 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 | 1 520.00 | 1 520.00 | | 1 520.00 |
8E Income Taxes | 2 360.00 | 2 360.00 | | 2 360.00 |
VC Group and associates | 9 058.00 | 9 058.00 | | 9 058.00 |
VG Loans with a maturity of up to one year at origin | 34.00 | 34.00 | | 34.00 |
VI Group and Associates | 186 482.00 | 186 482.00 | | 186 482.00 |
VK Loans repaid during the year | 33 948.00 | | | 33 948.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 058.00 | 9 058.00 | | 9 058.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 190 396.00 | 190 396.00 | | 190 396.00 |
