| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 184 018.00 | | 184 018.00 | 184 018.00 |
BZ Other receivables | 677 095.00 | | 677 095.00 | 677 095.00 |
CF Cash and cash equivalents | 1 794.00 | | 1 794.00 | 1 794.00 |
CJ TOTAL (II) | 734 169.00 | | 734 169.00 | 734 169.00 |
CO Grand total (0 to V) | 918 187.00 | | 918 187.00 | 918 187.00 |
CU Other investments | 184 018.00 | | 184 018.00 | 184 018.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 10 177.00 | 138 586.00 | | 10 177.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 660 718.00 | -3 409.00 | | 660 718.00 |
DL TOTAL (I) | 712 818.00 | 177 100.00 | | 712 818.00 |
DV Miscellaneous Loans and Financial Debts (4) | 201 232.00 | 59 930.00 | | 201 232.00 |
DX Trade payables and related accounts | 4 032.00 | 4 032.00 | | 4 032.00 |
DY Tax and social security liabilities | 105.00 | 348.00 | | 105.00 |
EC TOTAL (IV) | 205 369.00 | 64 310.00 | | 205 369.00 |
EE Grand total (I to V) | 918 187.00 | 241 410.00 | | 918 187.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 032.00 | |
FX Taxes, duties, and similar payments | | | 156.00 | |
GF Total Operating Expenses (II) | | | 4 188.00 | |
GG - OPERATING RESULT (I - II) | | | -4 188.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 672 000.00 | |
GL Other interest and similar income | | | 5 636.00 | |
GP Total financial income (V) | | | 677 636.00 | |
GR Interest and similar expenses | | | 1 865.00 | |
GU Total financial expenses (VI) | | | 1 865.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 675 771.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 671 583.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 294.00 | 120.00 | | 294.00 |
HD Total exceptional income (VII) | 294.00 | 120.00 | | 294.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 294.00 | 120.00 | | 294.00 |
HK Income tax | 11 159.00 | -1 705.00 | | 11 159.00 |
HL TOTAL REVENUE (I + III + V + VII) | 677 930.00 | 890.00 | | 677 930.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 212.00 | 4 299.00 | | 17 212.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 660 718.00 | -3 409.00 | | 660 718.00 |
| |
| 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 | 184 018.00 | | | 184 018.00 |
I3 DECREASES Total Financial Fixed Assets | | | 184 018.00 | |
I4 DECREASES Grand Total | | | 184 018.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 184 018.00 | | | 184 018.00 |
| |
| 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 | 4 032.00 | 4 032.00 | | 4 032.00 |
VC Group and associates | 677 095.00 | | | 677 095.00 |
VI Group and Associates | 201 232.00 | 201 232.00 | | 201 232.00 |
VQ Other Taxes, Duties, and Similar Debts | 105.00 | 105.00 | | 105.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 677 095.00 | 677 095.00 | | 677 095.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 205 369.00 | 205 369.00 | | 205 369.00 |
