| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 526 845.00 | | 2 526 845.00 | 2 526 845.00 |
BZ Other receivables | 299 989.00 | | 299 989.00 | 299 989.00 |
CF Cash and cash equivalents | 5 763.00 | | 5 763.00 | 5 763.00 |
CJ TOTAL (II) | 305 753.00 | | 305 753.00 | 305 753.00 |
CO Grand total (0 to V) | 2 832 598.00 | | 2 832 598.00 | 2 832 598.00 |
CU Other investments | 2 526 845.00 | | 2 526 845.00 | 2 526 845.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 506 000.00 | | | 2 506 000.00 |
DD Legal reserve (1) | 8 034.00 | | | 8 034.00 |
DG Other reserves | 2 653.00 | | | 2 653.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 290 149.00 | | | 290 149.00 |
DK Regulated provisions | 13 456.00 | | | 13 456.00 |
DL TOTAL (I) | 2 820 293.00 | | | 2 820 293.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 905.00 | | | 6 905.00 |
DX Trade payables and related accounts | 5 400.00 | | | 5 400.00 |
EC TOTAL (IV) | 12 305.00 | | | 12 305.00 |
EE Grand total (I to V) | 2 832 598.00 | | | 2 832 598.00 |
EG Accrued income and payables due within one year | 12 305.00 | | | 12 305.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 482.00 | |
GF Total Operating Expenses (II) | | | 3 482.00 | |
GG - OPERATING RESULT (I - II) | | | -3 482.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 299 989.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | 299 989.00 | |
GQ Financial allocations to depreciation and provisions | | | 5 382.00 | |
GR Interest and similar expenses | | | 975.00 | |
GU Total financial expenses (VI) | | | 6 358.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 293 631.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 290 149.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 299 989.00 | | | 299 989.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 840.00 | | | 9 840.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 290 149.00 | | | 290 149.00 |
| |
| 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 | 2 686 839.00 | | | 2 686 839.00 |
I3 DECREASES Total Financial Fixed Assets | | 159 994.00 | 2 526 845.00 | |
I4 DECREASES Grand Total | | 159 994.00 | 2 526 845.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 686 839.00 | | | 2 686 839.00 |
| |
| 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 | 5 400.00 | 5 400.00 | | 5 400.00 |
VC Group and associates | 299 988.00 | | | 299 988.00 |
VI Group and Associates | 6 905.00 | 6 905.00 | | 6 905.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 299 989.00 | 299 989.00 | | 299 989.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 305.00 | 12 305.00 | | 12 305.00 |
