| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 505 818.00 | | 505 818.00 | 505 818.00 |
BJ TOTAL (I) | 531 909.00 | | 531 909.00 | 531 909.00 |
BZ Other receivables | 572 055.00 | | 572 055.00 | 572 055.00 |
CF Cash and cash equivalents | 1 083.00 | | 1 083.00 | 1 083.00 |
CJ TOTAL (II) | 573 138.00 | | 573 138.00 | 573 138.00 |
CO Grand total (0 to V) | 1 105 047.00 | | 1 105 047.00 | 1 105 047.00 |
CU Other investments | 26 091.00 | | 26 091.00 | 26 091.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 305.00 | | | 305.00 |
DE Statutory or contractual reserves | 8 867.00 | | | 8 867.00 |
DH Retained earnings | -7 188.00 | | | -7 188.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 077 182.00 | | | 1 077 182.00 |
DL TOTAL (I) | 1 086 789.00 | | | 1 086 789.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 141.00 | | | 18 141.00 |
EA Other liabilities | 118.00 | | | 118.00 |
EC TOTAL (IV) | 18 259.00 | | | 18 259.00 |
EE Grand total (I to V) | 1 105 047.00 | | | 1 105 047.00 |
EG Accrued income and payables due within one year | 18 259.00 | | | 18 259.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FX Taxes, duties, and similar payments | | | 118.00 | |
GF Total Operating Expenses (II) | | | 118.00 | |
GG - OPERATING RESULT (I - II) | | | -118.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 077 300.00 | |
GP Total financial income (V) | | | 1 077 300.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 077 300.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 077 182.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 077 300.00 | | | 1 077 300.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 118.00 | | | 118.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 077 182.00 | | | 1 077 182.00 |
| |
| 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 | 26 091.00 | | 505 818.00 | 26 091.00 |
I3 DECREASES Total Financial Fixed Assets | | | 531 909.00 | |
I4 DECREASES Grand Total | | | 531 909.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 26 091.00 | | 505 818.00 | 26 091.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 118.00 | 118.00 | | 118.00 |
VB VAT | 573.00 | | | 573.00 |
VI Group and Associates | 18 141.00 | 18 141.00 | | 18 141.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 571 482.00 | | | 571 482.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 572 055.00 | 572 055.00 | | 572 055.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 259.00 | 18 259.00 | | 18 259.00 |
