| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 44 662.00 | | 44 662.00 | 44 662.00 |
BJ TOTAL (I) | 524 662.00 | | 524 662.00 | 524 662.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 6 810.00 | | 6 810.00 | 6 810.00 |
CJ TOTAL (II) | 6 810.00 | | 6 810.00 | 6 810.00 |
CO Grand total (0 to V) | 531 471.00 | | 531 471.00 | 531 471.00 |
CU Other investments | 480 000.00 | | 480 000.00 | 480 000.00 |
| |
| 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 |
DH Retained earnings | 398 752.00 | 355 434.00 | | 398 752.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 238.00 | 43 319.00 | | 42 238.00 |
DL TOTAL (I) | 442 090.00 | 399 852.00 | | 442 090.00 |
DU Loans and Debts from Credit Institutions (3) | 82 692.00 | 121 605.00 | | 82 692.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 765.00 | 4 978.00 | | 2 765.00 |
DX Trade payables and related accounts | 3 408.00 | 2 492.00 | | 3 408.00 |
DY Tax and social security liabilities | 516.00 | | | 516.00 |
EC TOTAL (IV) | 89 381.00 | 129 076.00 | | 89 381.00 |
EE Grand total (I to V) | 531 471.00 | 528 928.00 | | 531 471.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 058.00 | |
FZ Social Security Contributions | | | 1 061.00 | |
GF Total Operating Expenses (II) | | | 4 119.00 | |
GG - OPERATING RESULT (I - II) | | | -4 119.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 48 000.00 | |
GP Total financial income (V) | | | 48 000.00 | |
GR Interest and similar expenses | | | 1 644.00 | |
GU Total financial expenses (VI) | | | 1 644.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 46 356.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 238.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 48 000.00 | 48 000.00 | | 48 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 762.00 | 4 681.00 | | 5 762.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 238.00 | 43 319.00 | | 42 238.00 |
| |
| 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 | 524 662.00 | | | 524 662.00 |
I3 DECREASES Total Financial Fixed Assets | | | 524 662.00 | |
I4 DECREASES Grand Total | | | 524 662.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 524 662.00 | | | 524 662.00 |
| |
| 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 | 2 765.00 | 2 765.00 | | 2 765.00 |
8B Suppliers and Related Accounts | 3 408.00 | 3 408.00 | | 3 408.00 |
8D Social Security and Other Social Organizations | 516.00 | 516.00 | | 516.00 |
UL Receivables related to investments | 44 662.00 | 44 662.00 | | 44 662.00 |
VH Loans with a maturity of more than one year at origin | 82 692.00 | 41 080.00 | 41 612.00 | 82 692.00 |
VS Prepaid expenses | 8.00 | | | 8.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 662.00 | 44 662.00 | | 44 662.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 89 381.00 | 47 769.00 | 41 612.00 | 89 381.00 |
