| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 166 917.00 | | 1 166 917.00 | 1 166 917.00 |
BZ Other receivables | 1 235.00 | | 1 235.00 | 1 235.00 |
CF Cash and cash equivalents | 1 992.00 | | 1 992.00 | 1 992.00 |
CJ TOTAL (II) | 3 226.00 | | 3 226.00 | 3 226.00 |
CO Grand total (0 to V) | 1 170 143.00 | | 1 170 143.00 | 1 170 143.00 |
CU Other investments | 1 166 917.00 | | 1 166 917.00 | 1 166 917.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 444 005.00 | | | 444 005.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 500.00 | | | 46 500.00 |
DL TOTAL (I) | 490 505.00 | | | 490 505.00 |
DU Loans and Debts from Credit Institutions (3) | 673 758.00 | | | 673 758.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 020.00 | | | 1 020.00 |
DX Trade payables and related accounts | 4 860.00 | | | 4 860.00 |
EC TOTAL (IV) | 679 638.00 | | | 679 638.00 |
EE Grand total (I to V) | 1 170 143.00 | | | 1 170 143.00 |
EG Accrued income and payables due within one year | 107 670.00 | | | 107 670.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 456.00 | |
FX Taxes, duties, and similar payments | | | 21 565.00 | |
GE Other Expenses | | | 266.00 | |
GF Total Operating Expenses (II) | | | 33 287.00 | |
GG - OPERATING RESULT (I - II) | | | -33 287.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 82 455.00 | |
GP Total financial income (V) | | | 82 455.00 | |
GR Interest and similar expenses | | | 2 668.00 | |
GU Total financial expenses (VI) | | | 2 668.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 79 787.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 46 500.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 82 455.00 | | | 82 455.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 35 955.00 | | | 35 955.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 500.00 | | | 46 500.00 |
| |
| 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 | | | 1 166 917.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 166 917.00 | |
I4 DECREASES Grand Total | | | 1 166 917.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 166 917.00 | |
| |
| 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 | 4 860.00 | 4 860.00 | | 4 860.00 |
UX Other trade receivables | 1 235.00 | 1 235.00 | | 1 235.00 |
VG Loans with a maturity of up to one year at origin | 673 759.00 | 101 790.00 | 413 633.00 | 673 759.00 |
VI Group and Associates | 1 020.00 | 1 020.00 | | 1 020.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 235.00 | 1 235.00 | | 1 235.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 679 639.00 | 107 670.00 | 413 633.00 | 679 639.00 |
