| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 458 439.00 | | 458 439.00 | 458 439.00 |
CF Cash and cash equivalents | 95 590.00 | | 95 590.00 | 95 590.00 |
CJ TOTAL (II) | 95 590.00 | | 95 590.00 | 95 590.00 |
CO Grand total (0 to V) | 554 029.00 | | 554 029.00 | 554 029.00 |
CU Other investments | 458 439.00 | | 458 439.00 | 458 439.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DG Other reserves | 279 455.00 | | | 279 455.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 59 146.00 | | | 59 146.00 |
DK Regulated provisions | 6 145.00 | | | 6 145.00 |
DL TOTAL (I) | 350 248.00 | | | 350 248.00 |
DU Loans and Debts from Credit Institutions (3) | 105 151.00 | | | 105 151.00 |
DV Miscellaneous Loans and Financial Debts (4) | 91 245.00 | | | 91 245.00 |
DX Trade payables and related accounts | 600.00 | | | 600.00 |
DY Tax and social security liabilities | 6 785.00 | | | 6 785.00 |
EC TOTAL (IV) | 203 781.00 | | | 203 781.00 |
EE Grand total (I to V) | 554 029.00 | | | 554 029.00 |
EG Accrued income and payables due within one year | 168 565.00 | | | 168 565.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 053.00 | |
GF Total Operating Expenses (II) | | | 3 053.00 | |
GG - OPERATING RESULT (I - II) | | | -3 053.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 000.00 | |
GP Total financial income (V) | | | 60 000.00 | |
GR Interest and similar expenses | | | 1 690.00 | |
GU Total financial expenses (VI) | | | 1 690.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 58 309.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 55 256.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 860.00 | | | 1 860.00 |
HH Total exceptional expenses (VIII) | 1 860.00 | | | 1 860.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 860.00 | | | -1 860.00 |
HK Income tax | -5 750.00 | | | -5 750.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 000.00 | | | 60 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 853.00 | | | 853.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 59 146.00 | | | 59 146.00 |
| |
| 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 | 458 439.00 | | | 458 439.00 |
I3 DECREASES Total Financial Fixed Assets | | | 458 439.00 | |
I4 DECREASES Grand Total | | | 458 439.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 458 439.00 | | | 458 439.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 285.00 | 1 860.00 | | 4 285.00 |
7C Grand total | 4 285.00 | 1 860.00 | | 4 285.00 |
UJ - Exceptional | | 1 860.00 | | |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
8E Income Taxes | 6 785.00 | 6 785.00 | | 6 785.00 |
VH Loans with a maturity of more than one year at origin | 105 151.00 | 69 935.00 | 35 215.00 | 105 151.00 |
VI Group and Associates | 91 245.00 | 91 245.00 | | 91 245.00 |
VK Loans repaid during the year | 68 943.00 | | | 68 943.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 203 781.00 | 168 565.00 | 35 215.00 | 203 781.00 |
