| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 206 250.00 | | 206 250.00 | 206 250.00 |
BZ Other receivables | 85 188.00 | | 85 188.00 | 85 188.00 |
CF Cash and cash equivalents | 1 252.00 | | 1 252.00 | 1 252.00 |
CJ TOTAL (II) | 86 440.00 | | 86 440.00 | 86 440.00 |
CO Grand total (0 to V) | 292 690.00 | | 292 690.00 | 292 690.00 |
CU Other investments | 206 250.00 | | 206 250.00 | 206 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 86 250.00 | | | 86 250.00 |
DD Legal reserve (1) | 2 549.00 | | | 2 549.00 |
DG Other reserves | 37 920.00 | | | 37 920.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 268.00 | | | 30 268.00 |
DL TOTAL (I) | 156 988.00 | | | 156 988.00 |
DU Loans and Debts from Credit Institutions (3) | 73 229.00 | | | 73 229.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 282.00 | | | 40 282.00 |
DX Trade payables and related accounts | 3 148.00 | | | 3 148.00 |
DY Tax and social security liabilities | 19 043.00 | | | 19 043.00 |
EC TOTAL (IV) | 135 702.00 | | | 135 702.00 |
EE Grand total (I to V) | 292 690.00 | | | 292 690.00 |
EG Accrued income and payables due within one year | 80 320.00 | | | 80 320.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 405.00 | |
GF Total Operating Expenses (II) | | | 3 405.00 | |
GG - OPERATING RESULT (I - II) | | | -3 405.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 386.00 | |
GP Total financial income (V) | | | 30 386.00 | |
GR Interest and similar expenses | | | 2 474.00 | |
GU Total financial expenses (VI) | | | 2 474.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 27 911.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 505.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2.00 | | | 2.00 |
HD Total exceptional income (VII) | 2.00 | | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2.00 | | | 2.00 |
HK Income tax | -5 760.00 | | | -5 760.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 389.00 | | | 30 389.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 120.00 | | | 120.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 268.00 | | | 30 268.00 |
| |
| 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 | 206 250.00 | | | 206 250.00 |
I3 DECREASES Total Financial Fixed Assets | | | 206 250.00 | |
I4 DECREASES Grand Total | | | 206 250.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 206 250.00 | | | 206 250.00 |
| |
| 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 | 3 148.00 | 3 148.00 | | 3 148.00 |
8D Social Security and Other Social Organizations | 19 043.00 | 19 043.00 | | 19 043.00 |
8K Other liabilities (including liabilities related to repo transactions) | 40 282.00 | 40 282.00 | | 40 282.00 |
UX Other trade receivables | 85 188.00 | 85 188.00 | | 85 188.00 |
VH Loans with a maturity of more than one year at origin | 73 229.00 | 17 847.00 | 55 382.00 | 73 229.00 |
VK Loans repaid during the year | 17 549.00 | | | 17 549.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 85 188.00 | 85 188.00 | | 85 188.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 135 702.00 | 80 320.00 | 55 382.00 | 135 702.00 |
