| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 1 700.00 | | 1 700.00 | 1 700.00 |
BJ TOTAL (I) | 1 372 500.00 | | 1 372 500.00 | 1 372 500.00 |
BZ Other receivables | 3 039.00 | | 3 039.00 | 3 039.00 |
CF Cash and cash equivalents | 205 637.00 | | 205 637.00 | 205 637.00 |
CJ TOTAL (II) | 208 676.00 | | 208 676.00 | 208 676.00 |
CO Grand total (0 to V) | 1 581 176.00 | | 1 581 176.00 | 1 581 176.00 |
CU Other investments | 1 370 800.00 | | 1 370 800.00 | 1 370 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 000.00 | 9 000.00 | | 9 000.00 |
DD Legal reserve (1) | 900.00 | 900.00 | | 900.00 |
DG Other reserves | 485 956.00 | 485 956.00 | | 485 956.00 |
DH Retained earnings | 310 808.00 | | | 310 808.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 149 044.00 | 310 808.00 | | 149 044.00 |
DL TOTAL (I) | 955 707.00 | 806 663.00 | | 955 707.00 |
DU Loans and Debts from Credit Institutions (3) | 532 154.00 | 465 967.00 | | 532 154.00 |
DV Miscellaneous Loans and Financial Debts (4) | 78 970.00 | 113 844.00 | | 78 970.00 |
DX Trade payables and related accounts | 8 100.00 | 9 240.00 | | 8 100.00 |
DY Tax and social security liabilities | 6 245.00 | | | 6 245.00 |
EC TOTAL (IV) | 625 469.00 | 589 051.00 | | 625 469.00 |
EE Grand total (I to V) | 1 581 176.00 | 1 395 715.00 | | 1 581 176.00 |
EG Accrued income and payables due within one year | 466 808.00 | 275 144.00 | | 466 808.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 67.00 | 156.00 | | 67.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 9 464.00 | |
FX Taxes, duties, and similar payments | | | 6 942.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 16 407.00 | |
GG - OPERATING RESULT (I - II) | | | -16 407.00 | |
GP Total financial income (V) | | | 174 160.00 | |
GU Total financial expenses (VI) | | | 8 710.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 165 450.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 149 044.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 2 016.00 | | |
HH Total exceptional expenses (VIII) | | 7.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 2 009.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 174 160.00 | 339 418.00 | | 174 160.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 117.00 | 28 610.00 | | 25 117.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 149 044.00 | 310 808.00 | | 149 044.00 |
| |
| 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 | 1 160 565.00 | | | 1 160 565.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 372 500.00 | |
I4 DECREASES Grand Total | | | 1 372 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 160 565.00 | | | 1 160 565.00 |
| |
| 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 | 5 291.00 | 5 291.00 | | 5 291.00 |
8B Suppliers and Related Accounts | 8 100.00 | 8 100.00 | | 8 100.00 |
8K Other liabilities (including liabilities related to repo transactions) | 73 680.00 | 73 680.00 | | 73 680.00 |
VG Loans with a maturity of up to one year at origin | 67.00 | 67.00 | | 67.00 |
VH Loans with a maturity of more than one year at origin | 532 087.00 | 373 426.00 | 158 661.00 | 532 087.00 |
VJ Loans taken out during the year | 218 180.00 | | | 218 180.00 |
VK Loans repaid during the year | 151 904.00 | | | 151 904.00 |
VP Miscellaneous | 3 039.00 | | | 3 039.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 245.00 | 6 245.00 | | 6 245.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 039.00 | 3 039.00 | | 3 039.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 625 469.00 | 466 808.00 | 158 661.00 | 625 469.00 |
