| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 150 000.00 | | 150 000.00 | 150 000.00 |
BJ TOTAL (I) | 1 350 000.00 | | 1 350 000.00 | 1 350 000.00 |
BZ Other receivables | 242 681.00 | | 242 681.00 | 242 681.00 |
CF Cash and cash equivalents | 18 220.00 | | 18 220.00 | 18 220.00 |
CJ TOTAL (II) | 260 901.00 | | 260 901.00 | 260 901.00 |
CO Grand total (0 to V) | 1 610 901.00 | | 1 610 901.00 | 1 610 901.00 |
CU Other investments | 1 200 000.00 | | 1 200 000.00 | 1 200 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 66 000.00 | 66 000.00 | | 66 000.00 |
DD Legal reserve (1) | 6 600.00 | 6 600.00 | | 6 600.00 |
DG Other reserves | 1 259 115.00 | 1 176 592.00 | | 1 259 115.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 157 570.00 | 125 523.00 | | 157 570.00 |
DL TOTAL (I) | 1 489 285.00 | 1 374 715.00 | | 1 489 285.00 |
DU Loans and Debts from Credit Institutions (3) | 119 606.00 | 237 586.00 | | 119 606.00 |
DX Trade payables and related accounts | 2 010.00 | 4 386.00 | | 2 010.00 |
EC TOTAL (IV) | 121 616.00 | 241 972.00 | | 121 616.00 |
EE Grand total (I to V) | 1 610 901.00 | 1 616 687.00 | | 1 610 901.00 |
EG Accrued income and payables due within one year | 121 616.00 | 122 520.00 | | 121 616.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 035.00 | |
GF Total Operating Expenses (II) | | | 5 035.00 | |
GG - OPERATING RESULT (I - II) | | | -5 035.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 169 612.00 | |
GL Other interest and similar income | | | 158.00 | |
GP Total financial income (V) | | | 169 770.00 | |
GR Interest and similar expenses | | | 10 895.00 | |
GU Total financial expenses (VI) | | | 10 895.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 158 875.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 153 840.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 730.00 | -5 086.00 | | -3 730.00 |
HL TOTAL REVENUE (I + III + V + VII) | 169 770.00 | 140 158.00 | | 169 770.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 200.00 | 14 635.00 | | 12 200.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 157 570.00 | 125 523.00 | | 157 570.00 |
| |
| 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 | 2 010.00 | 2 010.00 | | 2 010.00 |
UT Other financial assets | 150 000.00 | | 150 000.00 | 150 000.00 |
VC Group and associates | 227 152.00 | 227 152.00 | | 227 152.00 |
VH Loans with a maturity of more than one year at origin | 119 606.00 | 119 606.00 | | 119 606.00 |
VK Loans repaid during the year | 117 980.00 | | | 117 980.00 |
VM Income taxes | 15 529.00 | 15 529.00 | | 15 529.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 392 681.00 | 242 681.00 | 150 000.00 | 392 681.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 121 616.00 | 121 616.00 | | 121 616.00 |
