| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 1 041 154.00 | | 1 041 154.00 | 1 041 154.00 |
BJ TOTAL (I) | 1 041 154.00 | | 1 041 154.00 | 1 041 154.00 |
BZ Other receivables | 1 548.00 | | 1 548.00 | 1 548.00 |
CF Cash and cash equivalents | 149 998.00 | | 149 998.00 | 149 998.00 |
CH Prepaid expenses | 1 275.00 | | 1 275.00 | 1 275.00 |
CJ TOTAL (II) | 152 822.00 | | 152 822.00 | 152 822.00 |
CO Grand total (0 to V) | 1 193 976.00 | | 1 193 976.00 | 1 193 976.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 501 000.00 | | | 501 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 368 655.00 | | | 368 655.00 |
DL TOTAL (I) | 869 655.00 | | | 869 655.00 |
DU Loans and Debts from Credit Institutions (3) | 319 605.00 | | | 319 605.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 994.00 | | | 1 994.00 |
DX Trade payables and related accounts | 2 652.00 | | | 2 652.00 |
DY Tax and social security liabilities | 69.00 | | | 69.00 |
EC TOTAL (IV) | 324 321.00 | | | 324 321.00 |
EE Grand total (I to V) | 1 193 976.00 | | | 1 193 976.00 |
EG Accrued income and payables due within one year | 78 885.00 | | | 78 885.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 259.00 | |
GF Total Operating Expenses (II) | | | 14 259.00 | |
GG - OPERATING RESULT (I - II) | | | -14 259.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 387 668.00 | |
GP Total financial income (V) | | | 387 668.00 | |
GR Interest and similar expenses | | | 4 685.00 | |
GU Total financial expenses (VI) | | | 4 685.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 382 983.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 368 724.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 69.00 | | | 69.00 |
HL TOTAL REVENUE (I + III + V + VII) | 387 668.00 | | | 387 668.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 013.00 | | | 19 013.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 368 655.00 | | | 368 655.00 |
| |
| 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 | | | 1 041 154.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 041 154.00 | |
I4 DECREASES Grand Total | | | 1 041 154.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 041 154.00 | |
| |
| 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 | 2 652.00 | 2 652.00 | | 2 652.00 |
8E Income Taxes | 69.00 | 69.00 | | 69.00 |
VC Group and associates | 1 548.00 | 1 548.00 | | 1 548.00 |
VH Loans with a maturity of more than one year at origin | 319 605.00 | 74 169.00 | 245 436.00 | 319 605.00 |
VI Group and Associates | 1 994.00 | 1 994.00 | | 1 994.00 |
VJ Loans taken out during the year | 350 000.00 | | | 350 000.00 |
VK Loans repaid during the year | 30 604.00 | | | 30 604.00 |
VS Prepaid expenses | 1 275.00 | 1 275.00 | | 1 275.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 823.00 | 2 823.00 | | 2 823.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 324 321.00 | 78 885.00 | 245 436.00 | 324 321.00 |
