| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 749 545.00 | | 749 545.00 | 749 545.00 |
CF Cash and cash equivalents | 179 382.00 | | 179 382.00 | 179 382.00 |
CH Prepaid expenses | 308.00 | | 308.00 | 308.00 |
CJ TOTAL (II) | 179 690.00 | | 179 690.00 | 179 690.00 |
CO Grand total (0 to V) | 929 235.00 | | 929 235.00 | 929 235.00 |
CU Other investments | 749 545.00 | | 749 545.00 | 749 545.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 67 544.00 | | | 67 544.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 110 117.00 | 67 644.00 | | 110 117.00 |
DL TOTAL (I) | 178 761.00 | 68 644.00 | | 178 761.00 |
DU Loans and Debts from Credit Institutions (3) | 584 832.00 | 623 953.00 | | 584 832.00 |
DV Miscellaneous Loans and Financial Debts (4) | 165 499.00 | 165 464.00 | | 165 499.00 |
DX Trade payables and related accounts | 142.00 | | | 142.00 |
EC TOTAL (IV) | 750 474.00 | 789 416.00 | | 750 474.00 |
EE Grand total (I to V) | 929 235.00 | 858 060.00 | | 929 235.00 |
EG Accrued income and payables due within one year | 208 664.00 | 208 346.00 | | 208 664.00 |
EI Including equity loans | 165 499.00 | | | 165 499.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 631.00 | |
GF Total Operating Expenses (II) | | | 2 631.00 | |
GG - OPERATING RESULT (I - II) | | | -2 631.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 117 974.00 | |
GP Total financial income (V) | | | 117 974.00 | |
GR Interest and similar expenses | | | 5 226.00 | |
GU Total financial expenses (VI) | | | 5 226.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 112 748.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 110 117.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 117 974.00 | 72 947.00 | | 117 974.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 857.00 | 5 303.00 | | 7 857.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 110 117.00 | 67 644.00 | | 110 117.00 |
| |
| 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 | 749 545.00 | | | 749 545.00 |
I3 DECREASES Total Financial Fixed Assets | | | 749 545.00 | |
I4 DECREASES Grand Total | | | 749 545.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 749 545.00 | | | 749 545.00 |
