| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 431 001.00 | | 431 001.00 | 431 001.00 |
BZ Other receivables | 295 169.00 | 80 254.00 | 214 915.00 | 295 169.00 |
CF Cash and cash equivalents | 50 429.00 | | 50 429.00 | 50 429.00 |
CJ TOTAL (II) | 345 598.00 | 80 254.00 | 265 344.00 | 345 598.00 |
CO Grand total (0 to V) | 776 599.00 | 80 254.00 | 696 345.00 | 776 599.00 |
CU Other investments | 431 001.00 | | 431 001.00 | 431 001.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 441 120.00 | | | 441 120.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 177 990.00 | | | 177 990.00 |
DL TOTAL (I) | 627 910.00 | | | 627 910.00 |
DV Miscellaneous Loans and Financial Debts (4) | 64 679.00 | | | 64 679.00 |
DX Trade payables and related accounts | 3 756.00 | | | 3 756.00 |
EC TOTAL (IV) | 68 435.00 | | | 68 435.00 |
EE Grand total (I to V) | 696 345.00 | | | 696 345.00 |
EG Accrued income and payables due within one year | 68 435.00 | | | 68 435.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 089.00 | |
FX Taxes, duties, and similar payments | | | 129.00 | |
GF Total Operating Expenses (II) | | | 4 218.00 | |
GG - OPERATING RESULT (I - II) | | | -4 218.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 120 000.00 | |
GK Income from other securities and fixed asset receivables | | | 2 777.00 | |
GL Other interest and similar income | | | 174.00 | |
GP Total financial income (V) | | | 122 951.00 | |
GR Interest and similar expenses | | | 1 142.00 | |
GU Total financial expenses (VI) | | | 1 142.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 121 809.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 117 592.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 95.00 | | | 95.00 |
HC Reversals of provisions and transfers of expenses | 25 324.00 | | | 25 324.00 |
HD Total exceptional income (VII) | 25 420.00 | | | 25 420.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 25 420.00 | | | 25 420.00 |
HK Income tax | -34 979.00 | | | -34 979.00 |
HL TOTAL REVENUE (I + III + V + VII) | 148 370.00 | | | 148 370.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -29 620.00 | | | -29 620.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 177 990.00 | | | 177 990.00 |
| |
| 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 | 431 001.00 | | | 431 001.00 |
I3 DECREASES Total Financial Fixed Assets | | | 431 001.00 | |
I4 DECREASES Grand Total | | | 431 001.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 431 001.00 | | | 431 001.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 105 578.00 | | 25 324.00 | 105 578.00 |
7B Total provisions for depreciation | 105 578.00 | | 25 324.00 | 105 578.00 |
7C Grand total | 105 578.00 | | 25 324.00 | 105 578.00 |
UJ - Exceptional | | | 25 324.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 24 400.00 | 24 400.00 | | 24 400.00 |
8B Suppliers and Related Accounts | 3 756.00 | 3 756.00 | | 3 756.00 |
VC Group and associates | 168 727.00 | | | 168 727.00 |
VI Group and Associates | 40 279.00 | 40 279.00 | | 40 279.00 |
VM Income taxes | 126 442.00 | | | 126 442.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 295 169.00 | 295 169.00 | | 295 169.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 68 435.00 | 68 435.00 | | 68 435.00 |
