| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 218 604.00 | | 2 218 604.00 | 2 218 604.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 55 314.00 | | 55 314.00 | 55 314.00 |
CJ TOTAL (II) | 55 314.00 | | 55 314.00 | 55 314.00 |
CO Grand total (0 to V) | 2 273 918.00 | | 2 273 918.00 | 2 273 918.00 |
CU Other investments | 2 218 604.00 | | 2 218 604.00 | 2 218 604.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 617 180.00 | 1 617 180.00 | | 1 617 180.00 |
DD Legal reserve (1) | 161 718.00 | 161 718.00 | | 161 718.00 |
DG Other reserves | 244 984.00 | 345 291.00 | | 244 984.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 246 206.00 | 283 693.00 | | 246 206.00 |
DL TOTAL (I) | 2 270 088.00 | 2 407 882.00 | | 2 270 088.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 001.00 | 1 001.00 | | 1 001.00 |
DX Trade payables and related accounts | 1 100.00 | 1 056.00 | | 1 100.00 |
DY Tax and social security liabilities | 1 729.00 | 2 181.00 | | 1 729.00 |
EC TOTAL (IV) | 3 830.00 | 4 238.00 | | 3 830.00 |
EE Grand total (I to V) | 2 273 918.00 | 2 412 119.00 | | 2 273 918.00 |
EG Accrued income and payables due within one year | 3 830.00 | 4 238.00 | | 3 830.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 267.00 | |
FX Taxes, duties, and similar payments | | | 174.00 | |
GF Total Operating Expenses (II) | | | 1 441.00 | |
GG - OPERATING RESULT (I - II) | | | -1 441.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 248 850.00 | |
GL Other interest and similar income | | | 526.00 | |
GP Total financial income (V) | | | 249 376.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 249 376.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 247 935.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 729.00 | 2 181.00 | | 1 729.00 |
HL TOTAL REVENUE (I + III + V + VII) | 249 376.00 | 287 479.00 | | 249 376.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 170.00 | 3 786.00 | | 3 170.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 246 206.00 | 283 693.00 | | 246 206.00 |
| |
| 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 | 2 218 604.00 | | | 2 218 604.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 218 604.00 | |
I4 DECREASES Grand Total | | | 2 218 604.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 218 604.00 | | | 2 218 604.00 |
| |
| 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 | 1 100.00 | 1 100.00 | | 1 100.00 |
8E Income Taxes | 1 729.00 | 1 729.00 | | 1 729.00 |
VI Group and Associates | 1 001.00 | 1 001.00 | | 1 001.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 830.00 | 3 830.00 | | 3 830.00 |
