| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 223 800.00 | | 223 800.00 | 223 800.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 30 096.00 | | 30 096.00 | 30 096.00 |
CJ TOTAL (II) | 30 096.00 | | 30 096.00 | 30 096.00 |
CO Grand total (0 to V) | 253 896.00 | | 253 896.00 | 253 896.00 |
CS Evaluated investments - equity method | 223 800.00 | | 223 800.00 | 223 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 135 700.00 | 135 700.00 | | 135 700.00 |
DD Legal reserve (1) | 13 570.00 | 13 570.00 | | 13 570.00 |
DG Other reserves | 29 956.00 | 21 213.00 | | 29 956.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 844.00 | 22 312.00 | | 28 844.00 |
DL TOTAL (I) | 208 071.00 | 192 796.00 | | 208 071.00 |
DU Loans and Debts from Credit Institutions (3) | 42 513.00 | 56 267.00 | | 42 513.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 639.00 | 231.00 | | 1 639.00 |
DX Trade payables and related accounts | 1 673.00 | 1 632.00 | | 1 673.00 |
EC TOTAL (IV) | 45 825.00 | 58 130.00 | | 45 825.00 |
EE Grand total (I to V) | 253 896.00 | 250 927.00 | | 253 896.00 |
EG Accrued income and payables due within one year | 17 665.00 | 16 201.00 | | 17 665.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 969.00 | |
FY Salaries and Wages | | | 1 233.00 | |
GF Total Operating Expenses (II) | | | 3 202.00 | |
GG - OPERATING RESULT (I - II) | | | -3 202.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 32 690.00 | |
GP Total financial income (V) | | | 32 690.00 | |
GR Interest and similar expenses | | | 643.00 | |
GU Total financial expenses (VI) | | | 643.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 32 047.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 844.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 32 690.00 | 26 152.00 | | 32 690.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 845.00 | 3 839.00 | | 3 845.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 844.00 | 22 312.00 | | 28 844.00 |
| |
| 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 | 223 800.00 | | | 223 800.00 |
I3 DECREASES Total Financial Fixed Assets | | | 223 800.00 | |
I4 DECREASES Grand Total | | | 223 800.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 223 800.00 | | | 223 800.00 |
| |
| 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 | 1 673.00 | 1 673.00 | | 1 673.00 |
VG Loans with a maturity of up to one year at origin | 584.00 | 584.00 | | 584.00 |
VH Loans with a maturity of more than one year at origin | 41 929.00 | 13 768.00 | 28 160.00 | 41 929.00 |
VI Group and Associates | 1 639.00 | 1 639.00 | | 1 639.00 |
VK Loans repaid during the year | 13 565.00 | | | 13 565.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 45 825.00 | 17 665.00 | 28 160.00 | 45 825.00 |
