| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 767 000.00 | | 767 000.00 | 767 000.00 |
CF Cash and cash equivalents | 1 586.00 | | 1 586.00 | 1 586.00 |
CJ TOTAL (II) | 1 586.00 | | 1 586.00 | 1 586.00 |
CO Grand total (0 to V) | 768 586.00 | | 768 586.00 | 768 586.00 |
CU Other investments | 767 000.00 | | 767 000.00 | 767 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 387 605.00 | 303 729.00 | | 387 605.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 79 923.00 | 83 876.00 | | 79 923.00 |
DL TOTAL (I) | 476 328.00 | 396 405.00 | | 476 328.00 |
DU Loans and Debts from Credit Institutions (3) | 120.00 | 110.00 | | 120.00 |
DV Miscellaneous Loans and Financial Debts (4) | 291 348.00 | 370 842.00 | | 291 348.00 |
DX Trade payables and related accounts | 790.00 | 790.00 | | 790.00 |
EC TOTAL (IV) | 292 258.00 | 371 741.00 | | 292 258.00 |
EE Grand total (I to V) | 768 586.00 | 768 146.00 | | 768 586.00 |
EG Accrued income and payables due within one year | 292 258.00 | 371 741.00 | | 292 258.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 120.00 | |
GF Total Operating Expenses (II) | | | 4 120.00 | |
GG - OPERATING RESULT (I - II) | | | -4 120.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 87 967.00 | |
GP Total financial income (V) | | | 87 967.00 | |
GR Interest and similar expenses | | | 3 923.00 | |
GU Total financial expenses (VI) | | | 3 923.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 84 043.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 79 923.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 87 967.00 | 93 130.00 | | 87 967.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 043.00 | 9 254.00 | | 8 043.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 79 923.00 | 83 876.00 | | 79 923.00 |
| |
| 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 | | | 767 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 767 000.00 | |
I4 DECREASES Grand Total | | | 767 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 767 000.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 27 295.00 | 27 295.00 | | 27 295.00 |
8B Suppliers and Related Accounts | 790.00 | 790.00 | | 790.00 |
VG Loans with a maturity of up to one year at origin | 120.00 | 120.00 | | 120.00 |
VI Group and Associates | 264 053.00 | 264 053.00 | | 264 053.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 292 258.00 | 292 258.00 | | 292 258.00 |
