| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 099 968.00 | | 1 099 968.00 | 1 099 968.00 |
BZ Other receivables | 584 044.00 | | 584 044.00 | 584 044.00 |
CD Marketable securities | 150 000.00 | 24 390.00 | 125 610.00 | 150 000.00 |
CF Cash and cash equivalents | 375 839.00 | | 375 839.00 | 375 839.00 |
CJ TOTAL (II) | 1 109 882.00 | 24 390.00 | 1 085 492.00 | 1 109 882.00 |
CO Grand total (0 to V) | 2 209 850.00 | 24 390.00 | 2 185 460.00 | 2 209 850.00 |
CU Other investments | 1 099 968.00 | | 1 099 968.00 | 1 099 968.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 701 040.00 | 701 040.00 | | 701 040.00 |
DD Legal reserve (1) | 70 104.00 | 70 104.00 | | 70 104.00 |
DH Retained earnings | 1 274 382.00 | 1 152 306.00 | | 1 274 382.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 80 401.00 | 222 075.00 | | 80 401.00 |
DL TOTAL (I) | 2 125 926.00 | 2 145 526.00 | | 2 125 926.00 |
DV Miscellaneous Loans and Financial Debts (4) | 527.00 | 527.00 | | 527.00 |
DX Trade payables and related accounts | 6 596.00 | 3 276.00 | | 6 596.00 |
DY Tax and social security liabilities | 52 411.00 | 75.00 | | 52 411.00 |
EC TOTAL (IV) | 59 534.00 | 3 878.00 | | 59 534.00 |
EE Grand total (I to V) | 2 185 460.00 | 2 149 404.00 | | 2 185 460.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 817.00 | |
FX Taxes, duties, and similar payments | | | 145.00 | |
GF Total Operating Expenses (II) | | | 3 962.00 | |
GG - OPERATING RESULT (I - II) | | | -3 962.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 102 000.00 | |
GL Other interest and similar income | | | 6 093.00 | |
GM Reversals of provisions and transfers of expenses | | | 660.00 | |
GP Total financial income (V) | | | 108 753.00 | |
GQ Financial allocations to depreciation and provisions | | | 24 390.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | 24 390.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 84 363.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 80 401.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -833.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 108 753.00 | 233 018.00 | | 108 753.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 352.00 | 10 942.00 | | 28 352.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 80 401.00 | 222 075.00 | | 80 401.00 |
| |
| 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 | 1 099 968.00 | | | 1 099 968.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 099 968.00 | |
I4 DECREASES Grand Total | | | 1 099 968.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 099 968.00 | | | 1 099 968.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 660.00 | 24 390.00 | 660.00 | 660.00 |
7B Total provisions for depreciation | 660.00 | 24 390.00 | 660.00 | 660.00 |
7C Grand total | 660.00 | 24 390.00 | 660.00 | 660.00 |
UG - Financial | | 24 390.00 | 660.00 | |
| |
| 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 | 6 596.00 | 6 596.00 | | 6 596.00 |
8E Income Taxes | 52 341.00 | 52 341.00 | | 52 341.00 |
VC Group and associates | 584 044.00 | | | 584 044.00 |
VI Group and Associates | 527.00 | 527.00 | | 527.00 |
VQ Other Taxes, Duties, and Similar Debts | 70.00 | 70.00 | | 70.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 584 044.00 | 584 044.00 | | 584 044.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 59 534.00 | 59 534.00 | | 59 534.00 |
