| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 969 834.00 | | 969 834.00 | 969 834.00 |
BZ Other receivables | 2 384.00 | | 2 384.00 | 2 384.00 |
CF Cash and cash equivalents | 633 226.00 | | 633 226.00 | 633 226.00 |
CJ TOTAL (II) | 635 610.00 | | 635 610.00 | 635 610.00 |
CO Grand total (0 to V) | 1 605 444.00 | | 1 605 444.00 | 1 605 444.00 |
CU Other investments | 969 834.00 | | 969 834.00 | 969 834.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 1 053 399.00 | 678 999.00 | | 1 053 399.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 229 047.00 | 374 400.00 | | 229 047.00 |
DL TOTAL (I) | 1 291 246.00 | 1 062 199.00 | | 1 291 246.00 |
DV Miscellaneous Loans and Financial Debts (4) | 309 800.00 | 309 800.00 | | 309 800.00 |
DX Trade payables and related accounts | 4 398.00 | 4 398.00 | | 4 398.00 |
EC TOTAL (IV) | 314 198.00 | 314 198.00 | | 314 198.00 |
EE Grand total (I to V) | 1 605 444.00 | 1 376 397.00 | | 1 605 444.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 337.00 | |
GF Total Operating Expenses (II) | | | 8 337.00 | |
GG - OPERATING RESULT (I - II) | | | -8 337.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 235 000.00 | |
GL Other interest and similar income | | | 2 384.00 | |
GP Total financial income (V) | | | 237 384.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 237 384.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 229 047.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 237 384.00 | 380 172.00 | | 237 384.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 337.00 | 5 773.00 | | 8 337.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 229 047.00 | 374 400.00 | | 229 047.00 |
| |
| 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 | 969 834.00 | | | 969 834.00 |
I3 DECREASES Total Financial Fixed Assets | | | 969 834.00 | |
I4 DECREASES Grand Total | | | 969 834.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 969 834.00 | | | 969 834.00 |
| |
| 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 | 4 398.00 | 4 398.00 | | 4 398.00 |
VC Group and associates | 2 384.00 | | | 2 384.00 |
VI Group and Associates | 309 800.00 | 309 800.00 | | 309 800.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 384.00 | 2 384.00 | | 2 384.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 314 198.00 | 314 198.00 | | 314 198.00 |
