| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 811 901.00 | | 811 901.00 | 811 901.00 |
BZ Other receivables | 100 616.00 | | 100 616.00 | 100 616.00 |
CF Cash and cash equivalents | 27 601.00 | | 27 601.00 | 27 601.00 |
CJ TOTAL (II) | 128 217.00 | | 128 217.00 | 128 217.00 |
CO Grand total (0 to V) | 940 118.00 | | 940 118.00 | 940 118.00 |
CU Other investments | 811 901.00 | | 811 901.00 | 811 901.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DG Other reserves | 264 104.00 | 141 222.00 | | 264 104.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 108 231.00 | 122 882.00 | | 108 231.00 |
DL TOTAL (I) | 376 734.00 | 268 504.00 | | 376 734.00 |
DU Loans and Debts from Credit Institutions (3) | 561 671.00 | 753 041.00 | | 561 671.00 |
DX Trade payables and related accounts | 1 713.00 | 4 596.00 | | 1 713.00 |
EC TOTAL (IV) | 563 384.00 | 757 637.00 | | 563 384.00 |
EE Grand total (I to V) | 940 118.00 | 1 026 140.00 | | 940 118.00 |
EG Accrued income and payables due within one year | 193 695.00 | 195 965.00 | | 193 695.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 673.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 4 673.00 | |
GG - OPERATING RESULT (I - II) | | | -4 673.00 | |
GL Other interest and similar income | | | 115 032.00 | |
GP Total financial income (V) | | | 115 032.00 | |
GR Interest and similar expenses | | | 2 129.00 | |
GU Total financial expenses (VI) | | | 2 129.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 112 903.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 108 231.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 115 032.00 | 129 984.00 | | 115 032.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 802.00 | 7 102.00 | | 6 802.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 108 231.00 | 122 882.00 | | 108 231.00 |
| |
| 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 | 811 901.00 | | | 811 901.00 |
I3 DECREASES Total Financial Fixed Assets | | | 811 901.00 | |
I4 DECREASES Grand Total | | | 811 901.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 811 901.00 | | | 811 901.00 |
| |
| 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 | 1 713.00 | 1 713.00 | | 1 713.00 |
VC Group and associates | 99 891.00 | 99 891.00 | | 99 891.00 |
VG Loans with a maturity of up to one year at origin | 561 671.00 | 191 982.00 | 369 689.00 | 561 671.00 |
VK Loans repaid during the year | 191 369.00 | | | 191 369.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 725.00 | 725.00 | | 725.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 100 616.00 | 100 616.00 | | 100 616.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 563 384.00 | 193 695.00 | 369 689.00 | 563 384.00 |
