| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 191 393.00 | | 191 393.00 | 191 393.00 |
BZ Other receivables | 750 669.00 | | 750 669.00 | 750 669.00 |
CF Cash and cash equivalents | 10 929.00 | | 10 929.00 | 10 929.00 |
CH Prepaid expenses | 1 000.00 | | 1 000.00 | 1 000.00 |
CJ TOTAL (II) | 762 598.00 | | 762 598.00 | 762 598.00 |
CO Grand total (0 to V) | 953 991.00 | | 953 991.00 | 953 991.00 |
CU Other investments | 191 393.00 | | 191 393.00 | 191 393.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 780.00 | | | 10 780.00 |
DB Share, merger, contribution premiums, etc. | 186 013.00 | | | 186 013.00 |
DD Legal reserve (1) | 1 078.00 | | | 1 078.00 |
DG Other reserves | 498 579.00 | | | 498 579.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 171 867.00 | | | 171 867.00 |
DL TOTAL (I) | 868 317.00 | | | 868 317.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 000.00 | | | 15 000.00 |
DX Trade payables and related accounts | 1 403.00 | | | 1 403.00 |
DY Tax and social security liabilities | 69 271.00 | | | 69 271.00 |
EC TOTAL (IV) | 85 674.00 | | | 85 674.00 |
EE Grand total (I to V) | 953 991.00 | | | 953 991.00 |
EG Accrued income and payables due within one year | 85 674.00 | | | 85 674.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 236.00 | |
FX Taxes, duties, and similar payments | | | 180.00 | |
GF Total Operating Expenses (II) | | | 13 416.00 | |
GG - OPERATING RESULT (I - II) | | | -13 416.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 265 324.00 | |
GL Other interest and similar income | | | 12 943.00 | |
GP Total financial income (V) | | | 278 267.00 | |
GR Interest and similar expenses | | | 367.00 | |
GU Total financial expenses (VI) | | | 367.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 277 900.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 264 484.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 987.00 | | | 987.00 |
HH Total exceptional expenses (VIII) | 987.00 | | | 987.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -987.00 | | | -987.00 |
HK Income tax | 91 630.00 | | | 91 630.00 |
HL TOTAL REVENUE (I + III + V + VII) | 278 267.00 | | | 278 267.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 106 400.00 | | | 106 400.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 171 867.00 | | | 171 867.00 |
| |
| 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 | 191 393.00 | | | 191 393.00 |
I3 DECREASES Total Financial Fixed Assets | | | 191 393.00 | |
I4 DECREASES Grand Total | | | 191 393.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 191 393.00 | | | 191 393.00 |
| |
| 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 | 1 403.00 | 1 403.00 | | 1 403.00 |
8E Income Taxes | 69 106.00 | 69 106.00 | | 69 106.00 |
VC Group and associates | 750 669.00 | | | 750 669.00 |
VI Group and Associates | 15 000.00 | 15 000.00 | | 15 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 165.00 | 165.00 | | 165.00 |
VS Prepaid expenses | 1 000.00 | | | 1 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 751 669.00 | 751 669.00 | | 751 669.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 85 674.00 | 85 674.00 | | 85 674.00 |
