| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 080 796.00 | | 3 080 796.00 | 3 080 796.00 |
BZ Other receivables | 180 517.00 | | 180 517.00 | 180 517.00 |
CF Cash and cash equivalents | 4 389.00 | | 4 389.00 | 4 389.00 |
CJ TOTAL (II) | 184 905.00 | | 184 905.00 | 184 905.00 |
CO Grand total (0 to V) | 3 265 702.00 | | 3 265 702.00 | 3 265 702.00 |
CU Other investments | 3 080 796.00 | | 3 080 796.00 | 3 080 796.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 637 020.00 | 1 637 020.00 | | 1 637 020.00 |
DD Legal reserve (1) | 131 850.00 | 117 151.00 | | 131 850.00 |
DH Retained earnings | 1 152 192.00 | 1 172 918.00 | | 1 152 192.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 338 266.00 | 293 972.00 | | 338 266.00 |
DL TOTAL (I) | 3 259 328.00 | 3 221 062.00 | | 3 259 328.00 |
DX Trade payables and related accounts | 2 645.00 | 2 633.00 | | 2 645.00 |
DY Tax and social security liabilities | 3 729.00 | | | 3 729.00 |
EC TOTAL (IV) | 6 374.00 | 2 633.00 | | 6 374.00 |
EE Grand total (I to V) | 3 265 702.00 | 3 223 695.00 | | 3 265 702.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 12 000.00 | |
FR Total operating income (I) | | | 12 000.00 | |
FW Other purchases and external expenses | | | 2 810.00 | |
GF Total Operating Expenses (II) | | | 2 810.00 | |
GG - OPERATING RESULT (I - II) | | | 9 190.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 332 550.00 | |
GL Other interest and similar income | | | 255.00 | |
GP Total financial income (V) | | | 332 805.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 332 805.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 341 995.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 729.00 | | | 3 729.00 |
HL TOTAL REVENUE (I + III + V + VII) | 344 805.00 | 299 531.00 | | 344 805.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 539.00 | 5 558.00 | | 6 539.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 338 266.00 | 293 972.00 | | 338 266.00 |
| |
| 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 | 3 080 796.00 | | | 3 080 796.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 080 796.00 | |
I4 DECREASES Grand Total | | | 3 080 796.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 080 796.00 | | | 3 080 796.00 |
| |
| 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 | 2 645.00 | 2 645.00 | | 2 645.00 |
8E Income Taxes | 3 729.00 | 3 729.00 | | 3 729.00 |
VC Group and associates | 180 517.00 | | | 180 517.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 180 517.00 | 180 517.00 | | 180 517.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 374.00 | 6 374.00 | | 6 374.00 |
