| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 967 939.00 | | 1 967 939.00 | 1 967 939.00 |
CF Cash and cash equivalents | 80 614.00 | | 80 614.00 | 80 614.00 |
CJ TOTAL (II) | 80 614.00 | | 80 614.00 | 80 614.00 |
CO Grand total (0 to V) | 2 048 553.00 | | 2 048 553.00 | 2 048 553.00 |
CU Other investments | 1 967 939.00 | | 1 967 939.00 | 1 967 939.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 750 000.00 | | | 750 000.00 |
DD Legal reserve (1) | 76 224.00 | | | 76 224.00 |
DF Regulated reserves (1) | 12 245.00 | | | 12 245.00 |
DG Other reserves | 904 363.00 | | | 904 363.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 298 412.00 | | | 298 412.00 |
DL TOTAL (I) | 2 041 245.00 | | | 2 041 245.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3.00 | | | 3.00 |
DX Trade payables and related accounts | 6 433.00 | | | 6 433.00 |
DY Tax and social security liabilities | 871.00 | | | 871.00 |
EC TOTAL (IV) | 7 307.00 | | | 7 307.00 |
EE Grand total (I to V) | 2 048 553.00 | | | 2 048 553.00 |
EG Accrued income and payables due within one year | 7 307.00 | | | 7 307.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 3 000.00 | |
FR Total operating income (I) | | | 3 000.00 | |
FW Other purchases and external expenses | | | 8 938.00 | |
FX Taxes, duties, and similar payments | | | 154.00 | |
GF Total Operating Expenses (II) | | | 9 092.00 | |
GG - OPERATING RESULT (I - II) | | | -6 092.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 313 866.00 | |
GL Other interest and similar income | | | 510.00 | |
GP Total financial income (V) | | | 314 376.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 314 376.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 308 283.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 9 871.00 | | | 9 871.00 |
HL TOTAL REVENUE (I + III + V + VII) | 317 376.00 | | | 317 376.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 963.00 | | | 18 963.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 298 412.00 | | | 298 412.00 |
| |
| 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 | 1 967 939.00 | | | 1 967 939.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 967 939.00 | |
I4 DECREASES Grand Total | | | 1 967 939.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 967 939.00 | | | 1 967 939.00 |
| |
| 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 | 6 433.00 | 6 433.00 | | 6 433.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4.00 | 4.00 | | 4.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 308.00 | 7 308.00 | | 7 308.00 |
