| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 366 180.00 | | 366 180.00 | 366 180.00 |
CF Cash and cash equivalents | 111 013.00 | | 111 013.00 | 111 013.00 |
CJ TOTAL (II) | 111 013.00 | | 111 013.00 | 111 013.00 |
CO Grand total (0 to V) | 477 193.00 | | 477 193.00 | 477 193.00 |
CU Other investments | 366 180.00 | | 366 180.00 | 366 180.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DG Other reserves | 59 265.00 | | | 59 265.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 65 792.00 | | | 65 792.00 |
DL TOTAL (I) | 130 557.00 | | | 130 557.00 |
DU Loans and Debts from Credit Institutions (3) | 344 160.00 | | | 344 160.00 |
DV Miscellaneous Loans and Financial Debts (4) | 400.00 | | | 400.00 |
DX Trade payables and related accounts | 2 076.00 | | | 2 076.00 |
EC TOTAL (IV) | 346 636.00 | | | 346 636.00 |
EE Grand total (I to V) | 477 193.00 | | | 477 193.00 |
EG Accrued income and payables due within one year | 214 259.00 | | | 214 259.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 786.00 | |
GF Total Operating Expenses (II) | | | 6 786.00 | |
GG - OPERATING RESULT (I - II) | | | -6 786.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 73 540.00 | |
GL Other interest and similar income | | | 72.00 | |
GP Total financial income (V) | | | 73 612.00 | |
GR Interest and similar expenses | | | 1 033.00 | |
GU Total financial expenses (VI) | | | 1 033.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 72 579.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 65 792.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 73 612.00 | | | 73 612.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 819.00 | | | 7 819.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 65 792.00 | | | 65 792.00 |
| |
| 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 | 181 575.00 | | 184 620.00 | 181 575.00 |
I3 DECREASES Total Financial Fixed Assets | | 15.00 | 366 180.00 | |
I4 DECREASES Grand Total | | 15.00 | 366 180.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 181 575.00 | | 184 620.00 | 181 575.00 |
| |
| 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 | 2 076.00 | 2 076.00 | | 2 076.00 |
VH Loans with a maturity of more than one year at origin | 344 160.00 | 211 783.00 | 105 398.00 | 344 160.00 |
VI Group and Associates | 400.00 | 400.00 | | 400.00 |
VJ Loans taken out during the year | 344 160.00 | | | 344 160.00 |
VK Loans repaid during the year | 183 600.00 | | | 183 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 346 636.00 | 214 259.00 | 105 398.00 | 346 636.00 |
