| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 174 771.00 | | 174 771.00 | 174 771.00 |
BJ TOTAL (I) | 182 746.00 | | 182 746.00 | 182 746.00 |
BZ Other receivables | 3 384.00 | | 3 384.00 | 3 384.00 |
CF Cash and cash equivalents | 18 665.00 | | 18 665.00 | 18 665.00 |
CJ TOTAL (II) | 22 049.00 | | 22 049.00 | 22 049.00 |
CO Grand total (0 to V) | 204 795.00 | | 204 795.00 | 204 795.00 |
CU Other investments | 7 975.00 | | 7 975.00 | 7 975.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 475.00 | 30 475.00 | | 30 475.00 |
DD Legal reserve (1) | 3 048.00 | 3 048.00 | | 3 048.00 |
DG Other reserves | 25 603.00 | 21 604.00 | | 25 603.00 |
DH Retained earnings | 51 104.00 | 51 104.00 | | 51 104.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 972.00 | 3 999.00 | | 15 972.00 |
DL TOTAL (I) | 126 202.00 | 110 230.00 | | 126 202.00 |
DU Loans and Debts from Credit Institutions (3) | 22.00 | | | 22.00 |
DV Miscellaneous Loans and Financial Debts (4) | 76 823.00 | 38 823.00 | | 76 823.00 |
DX Trade payables and related accounts | 241.00 | 120.00 | | 241.00 |
DY Tax and social security liabilities | 1 508.00 | 946.00 | | 1 508.00 |
EC TOTAL (IV) | 78 593.00 | 39 889.00 | | 78 593.00 |
EE Grand total (I to V) | 204 795.00 | 150 119.00 | | 204 795.00 |
EI Including equity loans | 76 823.00 | | | 76 823.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 19 250.00 | | 19 250.00 | 19 250.00 |
FJ Net sales | 19 250.00 | | 19 250.00 | 19 250.00 |
FO Operating subsidies | | | | |
FR Total operating income (I) | | | 19 250.00 | |
FW Other purchases and external expenses | | | 3 512.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 3 513.00 | |
GG - OPERATING RESULT (I - II) | | | 15 737.00 | |
GL Other interest and similar income | | | 1 743.00 | |
GP Total financial income (V) | | | 1 743.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 743.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 480.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 508.00 | 946.00 | | 1 508.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 993.00 | 7 754.00 | | 20 993.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 021.00 | 3 755.00 | | 5 021.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 972.00 | 3 999.00 | | 15 972.00 |
| |
| 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 | 133 004.00 | | 49 743.00 | 133 004.00 |
I3 DECREASES Total Financial Fixed Assets | | | 182 746.00 | |
I4 DECREASES Grand Total | | | 182 746.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 133 004.00 | | 49 743.00 | 133 004.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 76 702.00 | 76 702.00 | | 76 702.00 |
8B Suppliers and Related Accounts | 241.00 | 241.00 | | 241.00 |
8E Income Taxes | 1 508.00 | 1 508.00 | | 1 508.00 |
UL Receivables related to investments | 174 771.00 | 174 771.00 | | 174 771.00 |
VB VAT | 3 384.00 | 3 384.00 | | 3 384.00 |
VG Loans with a maturity of up to one year at origin | 22.00 | 22.00 | | 22.00 |
VI Group and Associates | 121.00 | 121.00 | | 121.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 178 155.00 | 178 155.00 | | 178 155.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 78 593.00 | 78 593.00 | | 78 593.00 |
