| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 240 718.00 | | 240 718.00 | 240 718.00 |
BZ Other receivables | 82 880.00 | | 82 880.00 | 82 880.00 |
CF Cash and cash equivalents | 12 536.00 | | 12 536.00 | 12 536.00 |
CJ TOTAL (II) | 95 416.00 | | 95 416.00 | 95 416.00 |
CO Grand total (0 to V) | 336 134.00 | | 336 134.00 | 336 134.00 |
CU Other investments | 240 718.00 | | 240 718.00 | 240 718.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 180 000.00 | 180 000.00 | | 180 000.00 |
DD Legal reserve (1) | 7 661.00 | 6 260.00 | | 7 661.00 |
DG Other reserves | 93 580.00 | 66 953.00 | | 93 580.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 565.00 | 28 028.00 | | 38 565.00 |
DL TOTAL (I) | 319 806.00 | 281 241.00 | | 319 806.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 938.00 | 14 938.00 | | 14 938.00 |
DX Trade payables and related accounts | 1 390.00 | 1 398.00 | | 1 390.00 |
EC TOTAL (IV) | 16 328.00 | 16 336.00 | | 16 328.00 |
EE Grand total (I to V) | 336 134.00 | 297 577.00 | | 336 134.00 |
EI Including equity loans | 14 938.00 | | | 14 938.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 382.00 | |
GF Total Operating Expenses (II) | | | 1 382.00 | |
GG - OPERATING RESULT (I - II) | | | -1 382.00 | |
GK Income from other securities and fixed asset receivables | | | 39 947.00 | |
GP Total financial income (V) | | | 39 947.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 39 947.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 565.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 39 947.00 | 29 960.00 | | 39 947.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 382.00 | 1 932.00 | | 1 382.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 565.00 | 28 028.00 | | 38 565.00 |
| |
| 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 | 240 718.00 | | | 240 718.00 |
I3 DECREASES Total Financial Fixed Assets | | | 240 718.00 | |
I4 DECREASES Grand Total | | | 240 718.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 240 718.00 | | | 240 718.00 |
| |
| 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 | 1 390.00 | 1 390.00 | | 1 390.00 |
VI Group and Associates | 14 938.00 | 14 938.00 | | 14 938.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 82 880.00 | 82 880.00 | | 82 880.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 82 880.00 | 82 880.00 | | 82 880.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 328.00 | 16 328.00 | | 16 328.00 |
