| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 183 563.00 | | 183 563.00 | 183 563.00 |
BZ Other receivables | 1 159 337.00 | | 1 159 337.00 | 1 159 337.00 |
CF Cash and cash equivalents | 2 125.00 | | 2 125.00 | 2 125.00 |
CJ TOTAL (II) | 1 161 463.00 | | 1 161 463.00 | 1 161 463.00 |
CO Grand total (0 to V) | 1 345 026.00 | | 1 345 026.00 | 1 345 026.00 |
CU Other investments | 183 563.00 | | 183 563.00 | 183 563.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 175 316.00 | | | 175 316.00 |
DD Legal reserve (1) | 17 532.00 | | | 17 532.00 |
DH Retained earnings | 932 189.00 | | | 932 189.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 103 081.00 | | | 103 081.00 |
DL TOTAL (I) | 1 228 118.00 | | | 1 228 118.00 |
DV Miscellaneous Loans and Financial Debts (4) | 110 377.00 | | | 110 377.00 |
DY Tax and social security liabilities | 6 531.00 | | | 6 531.00 |
EC TOTAL (IV) | 116 908.00 | | | 116 908.00 |
EE Grand total (I to V) | 1 345 026.00 | | | 1 345 026.00 |
EG Accrued income and payables due within one year | 116 908.00 | | | 116 908.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FX Taxes, duties, and similar payments | | | 120.00 | |
GF Total Operating Expenses (II) | | | 120.00 | |
GG - OPERATING RESULT (I - II) | | | -120.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 124 175.00 | |
GL Other interest and similar income | | | 20 536.00 | |
GP Total financial income (V) | | | 144 771.00 | |
GR Interest and similar expenses | | | 513.00 | |
GU Total financial expenses (VI) | | | 513.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 144 258.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 144 138.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 41 057.00 | | | 41 057.00 |
HL TOTAL REVENUE (I + III + V + VII) | 144 771.00 | | | 144 771.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 690.00 | | | 41 690.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 103 081.00 | | | 103 081.00 |
| |
| 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 | 183 563.00 | | | 183 563.00 |
I3 DECREASES Total Financial Fixed Assets | | | 183 563.00 | |
I4 DECREASES Grand Total | | | 183 563.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 183 563.00 | | | 183 563.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 6 531.00 | 6 531.00 | | 6 531.00 |
VC Group and associates | 1 159 337.00 | | | 1 159 337.00 |
VI Group and Associates | 110 377.00 | 110 377.00 | | 110 377.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 159 337.00 | 1 159 337.00 | | 1 159 337.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 116 908.00 | 116 908.00 | | 116 908.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 45.00 | | | 45.00 |
YW Business tax | 75.00 | | | 75.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 120.00 | | | 120.00 |
