| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 407 543.00 | | 407 543.00 | 407 543.00 |
BZ Other receivables | 61 456.00 | | 61 456.00 | 61 456.00 |
CF Cash and cash equivalents | 91 009.00 | | 91 009.00 | 91 009.00 |
CJ TOTAL (II) | 152 466.00 | | 152 466.00 | 152 466.00 |
CO Grand total (0 to V) | 560 009.00 | | 560 009.00 | 560 009.00 |
CU Other investments | 407 543.00 | | 407 543.00 | 407 543.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 197 582.00 | 197 582.00 | | 197 582.00 |
DD Legal reserve (1) | 19 758.00 | 19 758.00 | | 19 758.00 |
DG Other reserves | 228 318.00 | 211 804.00 | | 228 318.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 749.00 | 16 513.00 | | 72 749.00 |
DL TOTAL (I) | 518 407.00 | 445 658.00 | | 518 407.00 |
DU Loans and Debts from Credit Institutions (3) | 40 804.00 | 56 208.00 | | 40 804.00 |
DV Miscellaneous Loans and Financial Debts (4) | 76.00 | 76.00 | | 76.00 |
DX Trade payables and related accounts | 720.00 | 720.00 | | 720.00 |
EC TOTAL (IV) | 41 601.00 | 57 005.00 | | 41 601.00 |
EE Grand total (I to V) | 560 009.00 | 502 663.00 | | 560 009.00 |
EG Accrued income and payables due within one year | 16 431.00 | 16 222.00 | | 16 431.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 571.00 | |
GF Total Operating Expenses (II) | | | 1 571.00 | |
GG - OPERATING RESULT (I - II) | | | -1 571.00 | |
GL Other interest and similar income | | | 75 000.00 | |
GP Total financial income (V) | | | 75 000.00 | |
GR Interest and similar expenses | | | 679.00 | |
GU Total financial expenses (VI) | | | 679.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 74 320.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 72 749.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 75 000.00 | 19 000.00 | | 75 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 250.00 | 2 486.00 | | 2 250.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 72 749.00 | 16 513.00 | | 72 749.00 |
| |
| 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 | 407 543.00 | | | 407 543.00 |
I3 DECREASES Total Financial Fixed Assets | | | 407 543.00 | |
I4 DECREASES Grand Total | | | 407 543.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 407 543.00 | | | 407 543.00 |
| |
| 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 | 720.00 | 720.00 | | 720.00 |
VC Group and associates | 22 706.00 | 22 706.00 | | 22 706.00 |
VH Loans with a maturity of more than one year at origin | 40 804.00 | 15 634.00 | 25 170.00 | 40 804.00 |
VI Group and Associates | 76.00 | 76.00 | | 76.00 |
VK Loans repaid during the year | 15 395.00 | | | 15 395.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 38 750.00 | 38 750.00 | | 38 750.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61 456.00 | 61 456.00 | | 61 456.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 601.00 | 16 431.00 | 25 170.00 | 41 601.00 |
