| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 11 973 480.00 | | 11 973 480.00 | 11 973 480.00 |
BZ Other receivables | 164 274.00 | | 164 274.00 | 164 274.00 |
CF Cash and cash equivalents | 2 368.00 | | 2 368.00 | 2 368.00 |
CJ TOTAL (II) | 166 643.00 | | 166 643.00 | 166 643.00 |
CO Grand total (0 to V) | 12 140 123.00 | | 12 140 123.00 | 12 140 123.00 |
CU Other investments | 11 973 480.00 | | 11 973 480.00 | 11 973 480.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 973 480.00 | | | 11 973 480.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 161 843.00 | | | 161 843.00 |
DL TOTAL (I) | 12 135 323.00 | | | 12 135 323.00 |
DX Trade payables and related accounts | 4 800.00 | | | 4 800.00 |
EC TOTAL (IV) | 4 800.00 | | | 4 800.00 |
EE Grand total (I to V) | 12 140 123.00 | | | 12 140 123.00 |
EG Accrued income and payables due within one year | 4 800.00 | | | 4 800.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 187.00 | |
GF Total Operating Expenses (II) | | | 9 187.00 | |
GG - OPERATING RESULT (I - II) | | | -9 187.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 171 050.00 | |
GP Total financial income (V) | | | 171 050.00 | |
GR Interest and similar expenses | | | 21.00 | |
GU Total financial expenses (VI) | | | 21.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 171 030.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 161 843.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 171 050.00 | | | 171 050.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 208.00 | | | 9 208.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 161 843.00 | | | 161 843.00 |
| |
| 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 | | | 11 973 480.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 11 973 480.00 | |
| |
| 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 | 4 800.00 | 4 800.00 | | 4 800.00 |
VC Group and associates | 164 274.00 | | | 164 274.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 164 274.00 | | 164 274.00 | 164 274.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 800.00 | 4 800.00 | | 4 800.00 |
