| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 984 192.00 | | 984 192.00 | 984 192.00 |
CF Cash and cash equivalents | 10 139.00 | | 10 139.00 | 10 139.00 |
CJ TOTAL (II) | 10 139.00 | | 10 139.00 | 10 139.00 |
CO Grand total (0 to V) | 994 331.00 | | 994 331.00 | 994 331.00 |
CU Other investments | 984 192.00 | | 984 192.00 | 984 192.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 407 376.00 | 407 376.00 | | 407 376.00 |
DD Legal reserve (1) | 40 738.00 | 40 738.00 | | 40 738.00 |
DG Other reserves | 333 810.00 | 267 385.00 | | 333 810.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 97 368.00 | 96 424.00 | | 97 368.00 |
DL TOTAL (I) | 879 292.00 | 811 923.00 | | 879 292.00 |
DU Loans and Debts from Credit Institutions (3) | 74 949.00 | 148 861.00 | | 74 949.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 222.00 | 39 222.00 | | 39 222.00 |
DX Trade payables and related accounts | 869.00 | 859.00 | | 869.00 |
EC TOTAL (IV) | 115 039.00 | 188 942.00 | | 115 039.00 |
EE Grand total (I to V) | 994 331.00 | 1 000 866.00 | | 994 331.00 |
EG Accrued income and payables due within one year | 115 039.00 | 114 608.00 | | 115 039.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 207.00 | |
GF Total Operating Expenses (II) | | | 1 207.00 | |
GG - OPERATING RESULT (I - II) | | | -1 207.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GR Interest and similar expenses | | | 1 424.00 | |
GU Total financial expenses (VI) | | | 1 424.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 98 576.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 97 368.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 100 000.00 | 100 000.00 | | 100 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 632.00 | 3 576.00 | | 2 632.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 97 368.00 | 96 424.00 | | 97 368.00 |
| |
| 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 | 869.00 | 869.00 | | 869.00 |
VG Loans with a maturity of up to one year at origin | 615.00 | 615.00 | | 615.00 |
VH Loans with a maturity of more than one year at origin | 74 334.00 | 74 334.00 | | 74 334.00 |
VI Group and Associates | 39 222.00 | 39 222.00 | | 39 222.00 |
VK Loans repaid during the year | 73 344.00 | | | 73 344.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 115 039.00 | 115 039.00 | | 115 039.00 |
