| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 485 547.00 | 242 723.00 | 242 825.00 | 485 547.00 |
CF Cash and cash equivalents | 52.00 | | 52.00 | 52.00 |
CJ TOTAL (II) | 52.00 | | 52.00 | 52.00 |
CO Grand total (0 to V) | 485 599.00 | 242 723.00 | 242 876.00 | 485 599.00 |
CU Other investments | 485 547.00 | 242 723.00 | 242 825.00 | 485 547.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -316 016.00 | | | -316 016.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 334 211.00 | | | 334 211.00 |
DL TOTAL (I) | 19 196.00 | | | 19 196.00 |
DU Loans and Debts from Credit Institutions (3) | 30 995.00 | | | 30 995.00 |
DV Miscellaneous Loans and Financial Debts (4) | 189 346.00 | | | 189 346.00 |
DX Trade payables and related accounts | 3 340.00 | | | 3 340.00 |
EC TOTAL (IV) | 223 681.00 | | | 223 681.00 |
EE Grand total (I to V) | 242 876.00 | | | 242 876.00 |
EG Accrued income and payables due within one year | 221 264.00 | | | 221 264.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 399.00 | |
GF Total Operating Expenses (II) | | | 3 399.00 | |
GG - OPERATING RESULT (I - II) | | | -3 399.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 340 145.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 340 147.00 | |
GR Interest and similar expenses | | | 2 536.00 | |
GU Total financial expenses (VI) | | | 2 536.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 337 610.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 334 211.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 340 147.00 | | | 340 147.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 936.00 | | | 5 936.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 334 211.00 | | | 334 211.00 |
| |
| 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 | 485 546.00 | | 2.00 | 485 546.00 |
I3 DECREASES Total Financial Fixed Assets | | | 485 547.00 | |
I4 DECREASES Grand Total | | | 485 547.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 485 546.00 | | 2.00 | 485 546.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 242 723.00 | | | 242 723.00 |
7C Grand total | 242 723.00 | | | 242 723.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 3 340.00 | 3 340.00 | | 3 340.00 |
VH Loans with a maturity of more than one year at origin | 30 995.00 | 28 578.00 | 2 417.00 | 30 995.00 |
VI Group and Associates | 189 346.00 | 189 346.00 | | 189 346.00 |
VK Loans repaid during the year | 27 818.00 | | | 27 818.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 223 681.00 | 221 264.00 | 2 417.00 | 223 681.00 |
