| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | | | -1.00 | |
BJ TOTAL (I) | 758 900.00 | | 758 900.00 | 758 900.00 |
BZ Other receivables | 3 145.00 | | 3 145.00 | 3 145.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 267.00 | | 267.00 | 267.00 |
CJ TOTAL (II) | 3 412.00 | | 3 412.00 | 3 412.00 |
CO Grand total (0 to V) | 762 312.00 | | 762 312.00 | 762 312.00 |
CU Other investments | 758 900.00 | | 758 900.00 | 758 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 556 000.00 | 556 000.00 | | 556 000.00 |
DD Legal reserve (1) | 26 323.00 | 26 323.00 | | 26 323.00 |
DG Other reserves | 49 491.00 | 500 129.00 | | 49 491.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 127 671.00 | -637.00 | | 127 671.00 |
DL TOTAL (I) | 759 485.00 | 1 081 814.00 | | 759 485.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 257.00 | | | 2 257.00 |
DX Trade payables and related accounts | 440.00 | 400.00 | | 440.00 |
DY Tax and social security liabilities | 131.00 | 180.00 | | 131.00 |
EC TOTAL (IV) | 2 828.00 | 580.00 | | 2 828.00 |
EE Grand total (I to V) | 762 312.00 | 1 082 394.00 | | 762 312.00 |
EG Accrued income and payables due within one year | 2 828.00 | 580.00 | | 2 828.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 732.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GF Total Operating Expenses (II) | | | 2 857.00 | |
GG - OPERATING RESULT (I - II) | | | -2 857.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 129 639.00 | |
GL Other interest and similar income | | | 3 146.00 | |
GP Total financial income (V) | | | 132 785.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 132 785.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 129 928.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 257.00 | | | 2 257.00 |
HL TOTAL REVENUE (I + III + V + VII) | 132 785.00 | 1 278.00 | | 132 785.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 114.00 | 1 915.00 | | 5 114.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 127 671.00 | -637.00 | | 127 671.00 |
| |
| 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 | 758 900.00 | | | 758 900.00 |
I3 DECREASES Total Financial Fixed Assets | | | 758 900.00 | |
I4 DECREASES Grand Total | | | 758 900.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 758 900.00 | | | 758 900.00 |
| |
| 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 | 440.00 | 440.00 | | 440.00 |
VC Group and associates | 3 145.00 | | | 3 145.00 |
VI Group and Associates | 2 257.00 | 2 257.00 | | 2 257.00 |
VQ Other Taxes, Duties, and Similar Debts | 131.00 | 131.00 | | 131.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 145.00 | 3 145.00 | | 3 145.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 828.00 | 2 828.00 | | 2 828.00 |
