| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 065 743.00 | | 1 065 743.00 | 1 065 743.00 |
BZ Other receivables | 358 209.00 | | 358 209.00 | 358 209.00 |
CD Marketable securities | 50 156.00 | | 50 156.00 | 50 156.00 |
CF Cash and cash equivalents | 16 319.00 | | 16 319.00 | 16 319.00 |
CJ TOTAL (II) | 424 684.00 | | 424 684.00 | 424 684.00 |
CO Grand total (0 to V) | 1 490 427.00 | | 1 490 427.00 | 1 490 427.00 |
CU Other investments | 1 065 743.00 | | 1 065 743.00 | 1 065 743.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 080 000.00 | 1 080 000.00 | | 1 080 000.00 |
DD Legal reserve (1) | 108 000.00 | 108 000.00 | | 108 000.00 |
DG Other reserves | 236 963.00 | 253 220.00 | | 236 963.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 237.00 | -16 257.00 | | 23 237.00 |
DL TOTAL (I) | 1 448 200.00 | 1 424 963.00 | | 1 448 200.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 15 672.00 | | |
DX Trade payables and related accounts | 10 549.00 | 10 596.00 | | 10 549.00 |
DY Tax and social security liabilities | 31 678.00 | 89.00 | | 31 678.00 |
EC TOTAL (IV) | 42 227.00 | 26 357.00 | | 42 227.00 |
EE Grand total (I to V) | 1 490 427.00 | 1 451 320.00 | | 1 490 427.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 240.00 | |
FX Taxes, duties, and similar payments | | | 118.00 | |
GF Total Operating Expenses (II) | | | 11 358.00 | |
GG - OPERATING RESULT (I - II) | | | -11 358.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 24 000.00 | |
GL Other interest and similar income | | | 156.00 | |
GP Total financial income (V) | | | 24 156.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 24 156.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 798.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -10 439.00 | -1 148.00 | | -10 439.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 156.00 | | | 24 156.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 919.00 | 16 257.00 | | 919.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 237.00 | -16 257.00 | | 23 237.00 |
| |
| 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 | 1 065 743.00 | | | 1 065 743.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 065 743.00 | |
I4 DECREASES Grand Total | | | 1 065 743.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 065 743.00 | | | 1 065 743.00 |
| |
| 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 | 10 549.00 | 10 549.00 | | 10 549.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 358 209.00 | 26 209.00 | 332 000.00 | 358 209.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42 227.00 | 42 227.00 | | 42 227.00 |
