| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 22 723.00 | | 22 723.00 | 22 723.00 |
BZ Other receivables | 79 797.00 | | 79 797.00 | 79 797.00 |
CF Cash and cash equivalents | 115 383.00 | | 115 383.00 | 115 383.00 |
CJ TOTAL (II) | 195 180.00 | | 195 180.00 | 195 180.00 |
CO Grand total (0 to V) | 217 903.00 | | 217 903.00 | 217 903.00 |
CR Shares due in more than one year | 79 297.00 | | | 79 297.00 |
CU Other investments | 22 723.00 | | 22 723.00 | 22 723.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 600.00 | 1 600.00 | | 1 600.00 |
DD Legal reserve (1) | 160.00 | 160.00 | | 160.00 |
DH Retained earnings | 120 239.00 | 21 090.00 | | 120 239.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 81 426.00 | 99 149.00 | | 81 426.00 |
DL TOTAL (I) | 203 425.00 | 121 999.00 | | 203 425.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 404.00 | 16 505.00 | | 13 404.00 |
DX Trade payables and related accounts | 975.00 | 902.00 | | 975.00 |
DZ Fixed asset liabilities and related accounts | 100.00 | 100.00 | | 100.00 |
EC TOTAL (IV) | 14 478.00 | 17 507.00 | | 14 478.00 |
EE Grand total (I to V) | 217 903.00 | 139 505.00 | | 217 903.00 |
EG Accrued income and payables due within one year | 14 478.00 | 17 507.00 | | 14 478.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 965.00 | |
GF Total Operating Expenses (II) | | | 12 965.00 | |
GG - OPERATING RESULT (I - II) | | | -12 965.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 90 843.00 | |
GP Total financial income (V) | | | 90 843.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 90 843.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 77 878.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 6 000.00 | | | 6 000.00 |
HD Total exceptional income (VII) | 6 000.00 | | | 6 000.00 |
HF Exceptional expenses on capital transactions | 2 452.00 | | | 2 452.00 |
HH Total exceptional expenses (VIII) | 2 452.00 | | | 2 452.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 548.00 | | | 3 548.00 |
HL TOTAL REVENUE (I + III + V + VII) | 96 843.00 | 105 200.00 | | 96 843.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 417.00 | 6 051.00 | | 15 417.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 81 426.00 | 99 149.00 | | 81 426.00 |
| |
| 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 | 22 723.00 | | 2 452.00 | 22 723.00 |
I3 DECREASES Total Financial Fixed Assets | | | 22 723.00 | |
I4 DECREASES Grand Total | | 2 452.00 | 22 723.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 452.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 2 452.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 22 723.00 | | | 22 723.00 |
| |
| 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 | 975.00 | 975.00 | | 975.00 |
8J Fixed Asset Liabilities and Related Accounts | 100.00 | 100.00 | | 100.00 |
VC Group and associates | 79 297.00 | | 79 297.00 | 79 297.00 |
VI Group and Associates | 13 404.00 | 13 404.00 | | 13 404.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 500.00 | 500.00 | | 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 79 797.00 | 500.00 | 79 297.00 | 79 797.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 478.00 | 14 478.00 | | 14 478.00 |
