| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 103 075.00 | | 103 075.00 | 103 075.00 |
BZ Other receivables | 134 433.00 | | 134 433.00 | 134 433.00 |
CF Cash and cash equivalents | 443.00 | | 443.00 | 443.00 |
CJ TOTAL (II) | 134 877.00 | | 134 877.00 | 134 877.00 |
CO Grand total (0 to V) | 237 952.00 | | 237 952.00 | 237 952.00 |
CU Other investments | 103 075.00 | | 103 075.00 | 103 075.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 102 700.00 | 102 700.00 | | 102 700.00 |
DD Legal reserve (1) | 10 270.00 | 10 270.00 | | 10 270.00 |
DG Other reserves | 75 112.00 | 31 408.00 | | 75 112.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 986.00 | 43 704.00 | | 43 986.00 |
DL TOTAL (I) | 232 068.00 | 188 082.00 | | 232 068.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 009.00 | 8 398.00 | | 3 009.00 |
DX Trade payables and related accounts | 228.00 | | | 228.00 |
DY Tax and social security liabilities | 2 647.00 | | | 2 647.00 |
EC TOTAL (IV) | 5 884.00 | 8 398.00 | | 5 884.00 |
EE Grand total (I to V) | 237 952.00 | 196 480.00 | | 237 952.00 |
EG Accrued income and payables due within one year | 5 884.00 | 8 398.00 | | 5 884.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 480.00 | |
FX Taxes, duties, and similar payments | | | 178.00 | |
GF Total Operating Expenses (II) | | | 1 658.00 | |
GG - OPERATING RESULT (I - II) | | | -1 658.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 43 700.00 | |
GL Other interest and similar income | | | 2 072.00 | |
GP Total financial income (V) | | | 45 772.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 45 772.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 114.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 128.00 | 2.00 | | 128.00 |
HL TOTAL REVENUE (I + III + V + VII) | 45 772.00 | 45 111.00 | | 45 772.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 786.00 | 1 407.00 | | 1 786.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 986.00 | 43 704.00 | | 43 986.00 |
| |
| 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 | 103 075.00 | | | 103 075.00 |
I3 DECREASES Total Financial Fixed Assets | | | 103 075.00 | |
I4 DECREASES Grand Total | | | 103 075.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 103 075.00 | | | 103 075.00 |
| |
| 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 | 228.00 | 228.00 | | 228.00 |
8E Income Taxes | 2 647.00 | 2 647.00 | | 2 647.00 |
VC Group and associates | 134 433.00 | | | 134 433.00 |
VI Group and Associates | 3 009.00 | 3 009.00 | | 3 009.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 134 433.00 | 134 433.00 | | 134 433.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 884.00 | 5 884.00 | | 5 884.00 |
