| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 139 357.00 | | 4 139 357.00 | 4 139 357.00 |
BZ Other receivables | 270 929.00 | | 270 929.00 | 270 929.00 |
CF Cash and cash equivalents | 3 115.00 | | 3 115.00 | 3 115.00 |
CJ TOTAL (II) | 274 044.00 | | 274 044.00 | 274 044.00 |
CO Grand total (0 to V) | 4 413 401.00 | | 4 413 401.00 | 4 413 401.00 |
CU Other investments | 4 139 357.00 | | 4 139 357.00 | 4 139 357.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 139 324.00 | 2 139 324.00 | | 2 139 324.00 |
DD Legal reserve (1) | 213 932.00 | 213 932.00 | | 213 932.00 |
DG Other reserves | 974 020.00 | 974 020.00 | | 974 020.00 |
DH Retained earnings | 287 024.00 | 394 507.00 | | 287 024.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 797 683.00 | 748 247.00 | | 797 683.00 |
DL TOTAL (I) | 4 411 984.00 | 4 470 031.00 | | 4 411 984.00 |
DX Trade payables and related accounts | 600.00 | 570.00 | | 600.00 |
DY Tax and social security liabilities | 817.00 | 67.00 | | 817.00 |
EC TOTAL (IV) | 1 417.00 | 637.00 | | 1 417.00 |
EE Grand total (I to V) | 4 413 401.00 | 4 470 668.00 | | 4 413 401.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 100.00 | | 10 100.00 | 10 100.00 |
FJ Net sales | 10 100.00 | | 10 100.00 | 10 100.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 10 101.00 | |
FW Other purchases and external expenses | | | 8 655.00 | |
FX Taxes, duties, and similar payments | | | 174.00 | |
GF Total Operating Expenses (II) | | | 8 829.00 | |
GG - OPERATING RESULT (I - II) | | | 1 272.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 828 240.00 | |
GK Income from other securities and fixed asset receivables | | | 1 624.00 | |
GP Total financial income (V) | | | 829 864.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 829 864.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 831 136.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 33 453.00 | 31 397.00 | | 33 453.00 |
HL TOTAL REVENUE (I + III + V + VII) | 839 965.00 | 788 307.00 | | 839 965.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 42 282.00 | 40 060.00 | | 42 282.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 797 683.00 | 748 247.00 | | 797 683.00 |
| |
| 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 | 4 139 357.00 | | | 4 139 357.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 139 357.00 | |
I4 DECREASES Grand Total | | | 4 139 357.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 139 357.00 | | | 4 139 357.00 |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
8E Income Taxes | 772.00 | 772.00 | | 772.00 |
VB VAT | 227.00 | | | 227.00 |
VC Group and associates | 270 702.00 | | | 270 702.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 270 929.00 | 270 929.00 | | 270 929.00 |
VW VAT | 45.00 | 45.00 | | 45.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 417.00 | 1 417.00 | | 1 417.00 |
