| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 31 186.00 | | 31 186.00 | 31 186.00 |
BZ Other receivables | 95 904.00 | | 95 904.00 | 95 904.00 |
CF Cash and cash equivalents | 191 477.00 | | 191 477.00 | 191 477.00 |
CJ TOTAL (II) | 287 380.00 | | 287 380.00 | 287 380.00 |
CO Grand total (0 to V) | 318 566.00 | | 318 566.00 | 318 566.00 |
CU Other investments | 31 186.00 | | 31 186.00 | 31 186.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 244 833.00 | 242 188.00 | | 244 833.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 187.00 | 2 645.00 | | 6 187.00 |
DL TOTAL (I) | 252 120.00 | 245 933.00 | | 252 120.00 |
DU Loans and Debts from Credit Institutions (3) | 64 362.00 | 76 737.00 | | 64 362.00 |
DV Miscellaneous Loans and Financial Debts (4) | 830.00 | 830.00 | | 830.00 |
DX Trade payables and related accounts | 1 254.00 | 1 254.00 | | 1 254.00 |
EC TOTAL (IV) | 66 445.00 | 78 821.00 | | 66 445.00 |
EE Grand total (I to V) | 318 566.00 | 324 754.00 | | 318 566.00 |
EG Accrued income and payables due within one year | 14 552.00 | 14 459.00 | | 14 552.00 |
EI Including equity loans | 830.00 | | | 830.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 309.00 | |
GF Total Operating Expenses (II) | | | 1 309.00 | |
GG - OPERATING RESULT (I - II) | | | -1 309.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GP Total financial income (V) | | | 8 153.00 | |
GR Interest and similar expenses | | | 656.00 | |
GU Total financial expenses (VI) | | | 656.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 497.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 187.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8 153.00 | 6 334.00 | | 8 153.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 966.00 | 3 689.00 | | 1 966.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 187.00 | 2 645.00 | | 6 187.00 |
| |
| 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 | 31 186.00 | | | 31 186.00 |
I3 DECREASES Total Financial Fixed Assets | | | 31 186.00 | |
I4 DECREASES Grand Total | | | 31 186.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 31 186.00 | | | 31 186.00 |
| |
| 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 | 1 254.00 | 1 254.00 | | 1 254.00 |
VC Group and associates | 95 904.00 | 95 904.00 | | 95 904.00 |
VH Loans with a maturity of more than one year at origin | 64 362.00 | 12 468.00 | 50 819.00 | 64 362.00 |
VI Group and Associates | 830.00 | 830.00 | | 830.00 |
VK Loans repaid during the year | 12 375.00 | | | 12 375.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 95 904.00 | 95 904.00 | | 95 904.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 66 445.00 | 14 552.00 | 50 819.00 | 66 445.00 |
