| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 650.00 | | 1 650.00 | 1 650.00 |
BJ TOTAL (I) | 459 153.00 | | 459 153.00 | 459 153.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 8 168.00 | | 8 168.00 | 8 168.00 |
CJ TOTAL (II) | 8 168.00 | | 8 168.00 | 8 168.00 |
CO Grand total (0 to V) | 467 321.00 | | 467 321.00 | 467 321.00 |
CU Other investments | 457 503.00 | | 457 503.00 | 457 503.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 57 520.00 | 57 520.00 | | 57 520.00 |
DD Legal reserve (1) | 5 752.00 | 5 752.00 | | 5 752.00 |
DG Other reserves | 232 156.00 | 123 600.00 | | 232 156.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 113 306.00 | 108 555.00 | | 113 306.00 |
DL TOTAL (I) | 408 734.00 | 295 428.00 | | 408 734.00 |
DU Loans and Debts from Credit Institutions (3) | | 159 083.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 54 301.00 | 144 093.00 | | 54 301.00 |
DX Trade payables and related accounts | 4 286.00 | 2 224.00 | | 4 286.00 |
DY Tax and social security liabilities | | 360.00 | | |
EC TOTAL (IV) | 58 587.00 | 305 760.00 | | 58 587.00 |
EE Grand total (I to V) | 467 321.00 | 601 188.00 | | 467 321.00 |
EG Accrued income and payables due within one year | 58 587.00 | 175 692.00 | | 58 587.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 808.00 | |
FX Taxes, duties, and similar payments | | | 103.00 | |
FZ Social Security Contributions | | | 1 026.00 | |
GF Total Operating Expenses (II) | | | 7 937.00 | |
GG - OPERATING RESULT (I - II) | | | -7 937.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 123 443.00 | |
GP Total financial income (V) | | | 123 443.00 | |
GR Interest and similar expenses | | | 2 199.00 | |
GU Total financial expenses (VI) | | | 2 199.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 121 243.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 113 306.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 123 443.00 | 111 792.00 | | 123 443.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 136.00 | 3 236.00 | | 10 136.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 113 306.00 | 108 555.00 | | 113 306.00 |
| |
| 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 | 459 153.00 | | | 459 153.00 |
I3 DECREASES Total Financial Fixed Assets | | | 457 503.00 | |
I4 DECREASES Grand Total | | | 459 153.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 650.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 650.00 | | | 1 650.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 457 503.00 | | | 457 503.00 |
| |
| 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 | 4 286.00 | 4 286.00 | | 4 286.00 |
VI Group and Associates | 54 301.00 | 54 301.00 | | 54 301.00 |
VK Loans repaid during the year | 158 200.00 | | | 158 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 587.00 | 58 587.00 | | 58 587.00 |
