| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 746 963.00 | | 1 746 963.00 | 1 746 963.00 |
CF Cash and cash equivalents | 2 001 592.00 | | 2 001 592.00 | 2 001 592.00 |
CJ TOTAL (II) | 2 001 592.00 | | 2 001 592.00 | 2 001 592.00 |
CO Grand total (0 to V) | 3 748 555.00 | | 3 748 555.00 | 3 748 555.00 |
CU Other investments | 1 746 963.00 | | 1 746 963.00 | 1 746 963.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 554 097.00 | 1 554 097.00 | | 1 554 097.00 |
DD Legal reserve (1) | 155 410.00 | 155 410.00 | | 155 410.00 |
DG Other reserves | 86 531.00 | 86 531.00 | | 86 531.00 |
DH Retained earnings | -1 275.00 | 924.00 | | -1 275.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 945 761.00 | -2 199.00 | | 1 945 761.00 |
DL TOTAL (I) | 3 740 523.00 | 1 794 763.00 | | 3 740 523.00 |
DX Trade payables and related accounts | 2 405.00 | 2 160.00 | | 2 405.00 |
DY Tax and social security liabilities | 250.00 | | | 250.00 |
EA Other liabilities | 5 377.00 | | | 5 377.00 |
EC TOTAL (IV) | 8 032.00 | 2 160.00 | | 8 032.00 |
EE Grand total (I to V) | 3 748 555.00 | 1 796 923.00 | | 3 748 555.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 666.00 | |
FX Taxes, duties, and similar payments | | | 748.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 3 414.00 | |
GG - OPERATING RESULT (I - II) | | | -3 414.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 954 551.00 | |
GP Total financial income (V) | | | 1 954 551.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 954 551.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 951 138.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 377.00 | | | 5 377.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 954 551.00 | 2.00 | | 1 954 551.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 791.00 | 2 201.00 | | 8 791.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 945 761.00 | -2 199.00 | | 1 945 761.00 |
| |
| 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 | 1 746 963.00 | | | 1 746 963.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 746 963.00 | |
I4 DECREASES Grand Total | | | 1 746 963.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 746 963.00 | | | 1 746 963.00 |
| |
| 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 | 2 405.00 | 2 405.00 | | 2 405.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 377.00 | 5 377.00 | | 5 377.00 |
VQ Other Taxes, Duties, and Similar Debts | 250.00 | 250.00 | | 250.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 032.00 | 8 032.00 | | 8 032.00 |
