| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 988 280.00 | | 1 988 280.00 | 1 988 280.00 |
BZ Other receivables | 41 450.00 | | 41 450.00 | 41 450.00 |
CF Cash and cash equivalents | 79 833.00 | | 79 833.00 | 79 833.00 |
CJ TOTAL (II) | 121 283.00 | | 121 283.00 | 121 283.00 |
CO Grand total (0 to V) | 2 109 563.00 | | 2 109 563.00 | 2 109 563.00 |
CU Other investments | 1 988 280.00 | | 1 988 280.00 | 1 988 280.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 988 280.00 | 1 988 280.00 | | 1 988 280.00 |
DD Legal reserve (1) | 811.00 | 811.00 | | 811.00 |
DH Retained earnings | 68 780.00 | 15 409.00 | | 68 780.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 913.00 | 53 371.00 | | 47 913.00 |
DL TOTAL (I) | 2 105 784.00 | 2 057 871.00 | | 2 105 784.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 168.00 | 1 120.00 | | 1 168.00 |
DX Trade payables and related accounts | 2 612.00 | 898.00 | | 2 612.00 |
EC TOTAL (IV) | 3 780.00 | 2 018.00 | | 3 780.00 |
EE Grand total (I to V) | 2 109 563.00 | 2 059 889.00 | | 2 109 563.00 |
EG Accrued income and payables due within one year | 3 780.00 | 2 018.00 | | 3 780.00 |
EI Including equity loans | 1 168.00 | | | 1 168.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 160.00 | |
GF Total Operating Expenses (II) | | | 3 160.00 | |
GG - OPERATING RESULT (I - II) | | | -3 160.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 51 072.00 | |
GP Total financial income (V) | | | 51 072.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 51 072.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 913.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 51 072.00 | 54 781.00 | | 51 072.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 160.00 | 1 410.00 | | 3 160.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 913.00 | 53 371.00 | | 47 913.00 |
| |
| 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 | 1 988 280.00 | | | 1 988 280.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 988 280.00 | |
I4 DECREASES Grand Total | | | 1 988 280.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 988 280.00 | | | 1 988 280.00 |
| |
| 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 | 1 168.00 | 1 168.00 | | 1 168.00 |
8B Suppliers and Related Accounts | 2 612.00 | 2 612.00 | | 2 612.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 120.00 | 1 120.00 | | 1 120.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 41 450.00 | 41 450.00 | | 41 450.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 450.00 | 41 450.00 | | 41 450.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 780.00 | 3 780.00 | | 3 780.00 |
