| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 565 663.00 | | 565 663.00 | 565 663.00 |
BZ Other receivables | 2 194 238.00 | | 2 194 238.00 | 2 194 238.00 |
CF Cash and cash equivalents | 4 646.00 | | 4 646.00 | 4 646.00 |
CJ TOTAL (II) | 2 198 885.00 | | 2 198 885.00 | 2 198 885.00 |
CO Grand total (0 to V) | 2 764 548.00 | | 2 764 548.00 | 2 764 548.00 |
CU Other investments | 565 663.00 | | 565 663.00 | 565 663.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 557 870.00 | 557 870.00 | | 557 870.00 |
DD Legal reserve (1) | 12 831.00 | 6 061.00 | | 12 831.00 |
DH Retained earnings | 243 785.00 | 115 160.00 | | 243 785.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 162 910.00 | 135 395.00 | | 162 910.00 |
DL TOTAL (I) | 977 396.00 | 814 486.00 | | 977 396.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 785 472.00 | 804 472.00 | | 1 785 472.00 |
DX Trade payables and related accounts | 1 680.00 | 1 356.00 | | 1 680.00 |
DY Tax and social security liabilities | | 1 414.00 | | |
EC TOTAL (IV) | 1 787 152.00 | 807 242.00 | | 1 787 152.00 |
EE Grand total (I to V) | 2 764 548.00 | 1 621 728.00 | | 2 764 548.00 |
| |
| 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 | | | 2 925.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 3 001.00 | |
GG - OPERATING RESULT (I - II) | | | -3 001.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 141 567.00 | |
GN Positive exchange differences | | | 25 032.00 | |
GP Total financial income (V) | | | 166 599.00 | |
GR Interest and similar expenses | | | 687.00 | |
GU Total financial expenses (VI) | | | 687.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 165 912.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 162 910.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 166 599.00 | 137 373.00 | | 166 599.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 688.00 | 1 978.00 | | 3 688.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 162 910.00 | 135 395.00 | | 162 910.00 |
| |
| 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 | 561 092.00 | 4 571.00 | | 561 092.00 |
I3 DECREASES Total Financial Fixed Assets | | | 565 663.00 | |
I4 DECREASES Grand Total | | | 565 663.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 561 092.00 | 4 571.00 | | 561 092.00 |
| |
| 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 | 1 680.00 | 1 680.00 | | 1 680.00 |
VC Group and associates | 2 194 238.00 | | | 2 194 238.00 |
VI Group and Associates | 1 785 472.00 | 1 785 472.00 | | 1 785 472.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 194 238.00 | 2 194 238.00 | | 2 194 238.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 787 152.00 | 1 787 152.00 | | 1 787 152.00 |
