| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 573 482.00 | | 573 482.00 | 573 482.00 |
BZ Other receivables | 1 826.00 | | 1 826.00 | 1 826.00 |
CF Cash and cash equivalents | 136 554.00 | | 136 554.00 | 136 554.00 |
CJ TOTAL (II) | 138 380.00 | | 138 380.00 | 138 380.00 |
CO Grand total (0 to V) | 711 862.00 | | 711 862.00 | 711 862.00 |
CU Other investments | 573 482.00 | | 573 482.00 | 573 482.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 93 982.00 | | | 93 982.00 |
DD Legal reserve (1) | 9 398.00 | | | 9 398.00 |
DG Other reserves | 149 152.00 | | | 149 152.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 92 360.00 | | | 92 360.00 |
DL TOTAL (I) | 344 892.00 | | | 344 892.00 |
DU Loans and Debts from Credit Institutions (3) | 365 970.00 | | | 365 970.00 |
DX Trade payables and related accounts | 1 000.00 | | | 1 000.00 |
EC TOTAL (IV) | 366 970.00 | | | 366 970.00 |
EE Grand total (I to V) | 711 862.00 | | | 711 862.00 |
EG Accrued income and payables due within one year | 68 874.00 | | | 68 874.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 718.00 | |
GF Total Operating Expenses (II) | | | 2 718.00 | |
GG - OPERATING RESULT (I - II) | | | -2 718.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GL Other interest and similar income | | | 98 670.00 | |
GP Total financial income (V) | | | 98 670.00 | |
GR Interest and similar expenses | | | 3 592.00 | |
GU Total financial expenses (VI) | | | 3 592.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 95 078.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 92 360.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 98 670.00 | | | 98 670.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 310.00 | | | 6 310.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 92 360.00 | | | 92 360.00 |
| |
| 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 | 573 482.00 | | | 573 482.00 |
I3 DECREASES Total Financial Fixed Assets | | | 573 482.00 | |
I4 DECREASES Grand Total | | | 573 482.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 573 482.00 | | | 573 482.00 |
| |
| 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 | 1 000.00 | 1 000.00 | | 1 000.00 |
VB VAT | 1 826.00 | 1 826.00 | | 1 826.00 |
VH Loans with a maturity of more than one year at origin | 365 970.00 | 67 874.00 | 298 096.00 | 365 970.00 |
VK Loans repaid during the year | 67 300.00 | | | 67 300.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 826.00 | 1 826.00 | | 1 826.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 366 970.00 | 68 874.00 | 298 096.00 | 366 970.00 |
