| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 283 685.00 | | 283 685.00 | 283 685.00 |
CF Cash and cash equivalents | 31 354.00 | | 31 354.00 | 31 354.00 |
CJ TOTAL (II) | 31 354.00 | | 31 354.00 | 31 354.00 |
CO Grand total (0 to V) | 315 039.00 | | 315 039.00 | 315 039.00 |
CU Other investments | 283 685.00 | | 283 685.00 | 283 685.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 43 600.00 | | | 43 600.00 |
DD Legal reserve (1) | 4 360.00 | | | 4 360.00 |
DG Other reserves | 104 584.00 | | | 104 584.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 63 618.00 | | | 63 618.00 |
DL TOTAL (I) | 216 163.00 | | | 216 163.00 |
DU Loans and Debts from Credit Institutions (3) | 70 810.00 | | | 70 810.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 001.00 | | | 25 001.00 |
DX Trade payables and related accounts | 2 630.00 | | | 2 630.00 |
EA Other liabilities | 435.00 | | | 435.00 |
EC TOTAL (IV) | 98 876.00 | | | 98 876.00 |
EE Grand total (I to V) | 315 039.00 | | | 315 039.00 |
EG Accrued income and payables due within one year | 63 294.00 | | | 63 294.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 552.00 | |
GF Total Operating Expenses (II) | | | 4 552.00 | |
GG - OPERATING RESULT (I - II) | | | -4 552.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 69 550.00 | |
GP Total financial income (V) | | | 69 550.00 | |
GR Interest and similar expenses | | | 1 378.00 | |
GU Total financial expenses (VI) | | | 1 378.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 68 171.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 63 618.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 69 550.00 | | | 69 550.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 931.00 | | | 5 931.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 63 618.00 | | | 63 618.00 |
| |
| 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 | 283 685.00 | | | 283 685.00 |
I3 DECREASES Total Financial Fixed Assets | | | 283 685.00 | |
I4 DECREASES Grand Total | | | 283 685.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 283 685.00 | | | 283 685.00 |
| |
| 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 | 2 630.00 | 2 630.00 | | 2 630.00 |
8K Other liabilities (including liabilities related to repo transactions) | 25 436.00 | 25 436.00 | | 25 436.00 |
VH Loans with a maturity of more than one year at origin | 70 810.00 | 35 228.00 | 35 582.00 | 70 810.00 |
VK Loans repaid during the year | 34 878.00 | | | 34 878.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 98 876.00 | 63 294.00 | 35 582.00 | 98 876.00 |
