| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 1 340 030.00 | | 1 340 030.00 | 1 340 030.00 |
CF Cash and cash equivalents | 128 613.00 | | 128 613.00 | 128 613.00 |
CJ TOTAL (II) | 128 613.00 | | 128 613.00 | 128 613.00 |
CO Grand total (0 to V) | 1 468 643.00 | | 1 468 643.00 | 1 468 643.00 |
CU Other investments | 1 340 000.00 | | 1 340 000.00 | 1 340 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 405 000.00 | 405 000.00 | | 405 000.00 |
DD Legal reserve (1) | 40 500.00 | 40 500.00 | | 40 500.00 |
DG Other reserves | 236 845.00 | 81 920.00 | | 236 845.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 222 549.00 | 194 925.00 | | 222 549.00 |
DL TOTAL (I) | 904 894.00 | 722 345.00 | | 904 894.00 |
DU Loans and Debts from Credit Institutions (3) | 561 209.00 | 698 910.00 | | 561 209.00 |
DX Trade payables and related accounts | 1 830.00 | 1 830.00 | | 1 830.00 |
DY Tax and social security liabilities | 710.00 | 21 223.00 | | 710.00 |
EC TOTAL (IV) | 563 749.00 | 721 963.00 | | 563 749.00 |
EE Grand total (I to V) | 1 468 643.00 | 1 444 308.00 | | 1 468 643.00 |
EG Accrued income and payables due within one year | 142 598.00 | 162 513.00 | | 142 598.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 945.00 | |
GF Total Operating Expenses (II) | | | 1 945.00 | |
GG - OPERATING RESULT (I - II) | | | -1 945.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 230 028.00 | |
GP Total financial income (V) | | | 230 028.00 | |
GR Interest and similar expenses | | | 4 824.00 | |
GU Total financial expenses (VI) | | | 4 824.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 225 204.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 223 259.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 710.00 | 223.00 | | 710.00 |
HL TOTAL REVENUE (I + III + V + VII) | 230 028.00 | 203 229.00 | | 230 028.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 479.00 | 8 304.00 | | 7 479.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 222 549.00 | 194 925.00 | | 222 549.00 |
| |
| 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 | 1 340 030.00 | | | 1 340 030.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 340 030.00 | |
I4 DECREASES Grand Total | | | 1 340 030.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 340 030.00 | | | 1 340 030.00 |
| |
| 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 | 1 830.00 | 1 830.00 | | 1 830.00 |
8E Income Taxes | 710.00 | 710.00 | | 710.00 |
VH Loans with a maturity of more than one year at origin | 561 209.00 | 140 058.00 | 421 151.00 | 561 209.00 |
VK Loans repaid during the year | 137 269.00 | | | 137 269.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | -8.00 | | | -8.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 563 749.00 | 142 598.00 | 421 151.00 | 563 749.00 |
