| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 538 029.00 | | 3 538 029.00 | 3 538 029.00 |
BZ Other receivables | 324 554.00 | | 324 554.00 | 324 554.00 |
CF Cash and cash equivalents | 24 026.00 | | 24 026.00 | 24 026.00 |
CJ TOTAL (II) | 348 580.00 | | 348 580.00 | 348 580.00 |
CO Grand total (0 to V) | 3 886 610.00 | | 3 886 610.00 | 3 886 610.00 |
CU Other investments | 3 538 029.00 | | 3 538 029.00 | 3 538 029.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 000.00 | | | 45 000.00 |
DD Legal reserve (1) | 4 500.00 | | | 4 500.00 |
DG Other reserves | 3 247 517.00 | | | 3 247 517.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 260 603.00 | | | 260 603.00 |
DL TOTAL (I) | 3 557 621.00 | | | 3 557 621.00 |
DV Miscellaneous Loans and Financial Debts (4) | 54 927.00 | | | 54 927.00 |
DX Trade payables and related accounts | 13 862.00 | | | 13 862.00 |
DY Tax and social security liabilities | 250 200.00 | | | 250 200.00 |
EA Other liabilities | 10 000.00 | | | 10 000.00 |
EC TOTAL (IV) | 328 989.00 | | | 328 989.00 |
EE Grand total (I to V) | 3 886 610.00 | | | 3 886 610.00 |
EG Accrued income and payables due within one year | 328 989.00 | | | 328 989.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 024.00 | |
FX Taxes, duties, and similar payments | | | 205.00 | |
GF Total Operating Expenses (II) | | | 13 229.00 | |
GG - OPERATING RESULT (I - II) | | | -13 229.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 270 024.00 | |
GO Net income from sales of marketable securities | | | 302.00 | |
GP Total financial income (V) | | | 270 326.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 270 326.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 257 097.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 506.00 | | | -3 506.00 |
HL TOTAL REVENUE (I + III + V + VII) | 270 326.00 | | | 270 326.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 723.00 | | | 9 723.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 260 603.00 | | | 260 603.00 |
| |
| 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 | 3 538 030.00 | | | 3 538 030.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 538 030.00 | |
I4 DECREASES Grand Total | | | 3 538 030.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 538 030.00 | | | 3 538 030.00 |
| |
| 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 | 13 862.00 | 13 862.00 | | 13 862.00 |
8K Other liabilities (including liabilities related to repo transactions) | 315 127.00 | 315 127.00 | | 315 127.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 324 555.00 | 324 555.00 | | 324 555.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 328 989.00 | 328 989.00 | | 328 989.00 |
