| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 447 775.00 | | 447 775.00 | 447 775.00 |
BZ Other receivables | 67 320.00 | | 67 320.00 | 67 320.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 67 320.00 | | 67 320.00 | 67 320.00 |
CO Grand total (0 to V) | 515 095.00 | | 515 095.00 | 515 095.00 |
CU Other investments | 447 775.00 | | 447 775.00 | 447 775.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 72 000.00 | 72 000.00 | | 72 000.00 |
DD Legal reserve (1) | 7 200.00 | 7 200.00 | | 7 200.00 |
DG Other reserves | 344 761.00 | 322 263.00 | | 344 761.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 71 410.00 | 77 506.00 | | 71 410.00 |
DK Regulated provisions | 1 371.00 | 981.00 | | 1 371.00 |
DL TOTAL (I) | 496 742.00 | 479 951.00 | | 496 742.00 |
DU Loans and Debts from Credit Institutions (3) | 16 312.00 | 19 256.00 | | 16 312.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1.00 | | | 1.00 |
DX Trade payables and related accounts | 2 040.00 | 1 986.00 | | 2 040.00 |
DY Tax and social security liabilities | | 4 377.00 | | |
EC TOTAL (IV) | 18 353.00 | 25 619.00 | | 18 353.00 |
EE Grand total (I to V) | 515 095.00 | 505 570.00 | | 515 095.00 |
EG Accrued income and payables due within one year | 11 099.00 | 12 353.00 | | 11 099.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 3 045.00 | | | 3 045.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 077.00 | |
GF Total Operating Expenses (II) | | | 4 077.00 | |
GG - OPERATING RESULT (I - II) | | | -4 077.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 75 000.00 | |
GP Total financial income (V) | | | 75 000.00 | |
GR Interest and similar expenses | | | 149.00 | |
GU Total financial expenses (VI) | | | 149.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 74 851.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 70 774.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | | 15 829.00 | | |
HD Total exceptional income (VII) | | 15 829.00 | | |
HE Exceptional expenses on management operations | | 1.00 | | |
HG Exceptional depreciation and provisions | 389.00 | 389.00 | | 389.00 |
HH Total exceptional expenses (VIII) | 389.00 | 391.00 | | 389.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -389.00 | 15 438.00 | | -389.00 |
HK Income tax | -1 025.00 | -1 039.00 | | -1 025.00 |
HL TOTAL REVENUE (I + III + V + VII) | 75 000.00 | 80 829.00 | | 75 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 590.00 | 3 323.00 | | 3 590.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 71 410.00 | 77 506.00 | | 71 410.00 |
| |
| 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 | 447 775.00 | | | 447 775.00 |
I3 DECREASES Total Financial Fixed Assets | | | 447 775.00 | |
I4 DECREASES Grand Total | | | 447 775.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 447 775.00 | | | 447 775.00 |
| |
| 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 | 2 040.00 | 2 040.00 | | 2 040.00 |
VC Group and associates | 48 304.00 | 48 304.00 | | 48 304.00 |
VG Loans with a maturity of up to one year at origin | 3 045.00 | 3 045.00 | | 3 045.00 |
VH Loans with a maturity of more than one year at origin | 13 267.00 | 6 013.00 | 7 254.00 | 13 267.00 |
VI Group and Associates | 1.00 | 1.00 | | 1.00 |
VM Income taxes | 19 016.00 | 19 016.00 | | 19 016.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 67 320.00 | 67 320.00 | | 67 320.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 353.00 | 11 099.00 | 7 254.00 | 18 353.00 |
