| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 676 028.00 | | 676 028.00 | 676 028.00 |
BZ Other receivables | 89 762.00 | | 89 762.00 | 89 762.00 |
CF Cash and cash equivalents | 165 071.00 | | 165 071.00 | 165 071.00 |
CJ TOTAL (II) | 254 833.00 | | 254 833.00 | 254 833.00 |
CO Grand total (0 to V) | 930 861.00 | | 930 861.00 | 930 861.00 |
CU Other investments | 676 028.00 | | 676 028.00 | 676 028.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 000.00 | 11 000.00 | | 11 000.00 |
DD Legal reserve (1) | 1 100.00 | 1 100.00 | | 1 100.00 |
DG Other reserves | 486 491.00 | 511 647.00 | | 486 491.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 101 185.00 | 43 043.00 | | 101 185.00 |
DL TOTAL (I) | 599 776.00 | 566 791.00 | | 599 776.00 |
DU Loans and Debts from Credit Institutions (3) | 72.00 | 65.00 | | 72.00 |
DX Trade payables and related accounts | 1 636.00 | 1 640.00 | | 1 636.00 |
DY Tax and social security liabilities | 41 714.00 | 3 170.00 | | 41 714.00 |
EA Other liabilities | 287 663.00 | 165 621.00 | | 287 663.00 |
EC TOTAL (IV) | 331 085.00 | 170 495.00 | | 331 085.00 |
EE Grand total (I to V) | 930 861.00 | 737 286.00 | | 930 861.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 766.00 | |
FZ Social Security Contributions | | | 254.00 | |
GF Total Operating Expenses (II) | | | 3 020.00 | |
GG - OPERATING RESULT (I - II) | | | -3 020.00 | |
GH Attributed profit or transferred loss (III) | | | 58 307.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 97 216.00 | |
GP Total financial income (V) | | | 97 216.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 97 216.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 152 502.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 51 317.00 | 9 602.00 | | 51 317.00 |
HL TOTAL REVENUE (I + III + V + VII) | 155 523.00 | 59 869.00 | | 155 523.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 54 337.00 | 16 826.00 | | 54 337.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 101 185.00 | 43 043.00 | | 101 185.00 |
| |
| 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 | 676 028.00 | | | 676 028.00 |
I3 DECREASES Total Financial Fixed Assets | | | 676 028.00 | |
I4 DECREASES Grand Total | | | 676 028.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 676 028.00 | | | 676 028.00 |
| |
| 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 | 1 636.00 | 1 636.00 | | 1 636.00 |
8E Income Taxes | 41 714.00 | 41 714.00 | | 41 714.00 |
VC Group and associates | 89 762.00 | | | 89 762.00 |
VG Loans with a maturity of up to one year at origin | 72.00 | 72.00 | | 72.00 |
VI Group and Associates | 287 663.00 | 287 663.00 | | 287 663.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 89 762.00 | 89 762.00 | | 89 762.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 331 085.00 | 331 085.00 | | 331 085.00 |
