| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 481 922.00 | | 481 922.00 | 481 922.00 |
BZ Other receivables | 95 795.00 | | 95 795.00 | 95 795.00 |
CF Cash and cash equivalents | 1 205.00 | | 1 205.00 | 1 205.00 |
CJ TOTAL (II) | 97 000.00 | | 97 000.00 | 97 000.00 |
CO Grand total (0 to V) | 578 922.00 | | 578 922.00 | 578 922.00 |
CU Other investments | 481 922.00 | | 481 922.00 | 481 922.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 240 840.00 | 240 840.00 | | 240 840.00 |
DD Legal reserve (1) | 4 631.00 | 2 884.00 | | 4 631.00 |
DG Other reserves | 88 004.00 | 54 807.00 | | 88 004.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 379.00 | 34 945.00 | | 58 379.00 |
DL TOTAL (I) | 391 855.00 | 333 476.00 | | 391 855.00 |
DV Miscellaneous Loans and Financial Debts (4) | 186 967.00 | 223 325.00 | | 186 967.00 |
DX Trade payables and related accounts | 100.00 | 725.00 | | 100.00 |
DY Tax and social security liabilities | | 2 077.00 | | |
EC TOTAL (IV) | 187 067.00 | 226 127.00 | | 187 067.00 |
EE Grand total (I to V) | 578 922.00 | 559 603.00 | | 578 922.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 713.00 | |
FX Taxes, duties, and similar payments | | | 128.00 | |
GF Total Operating Expenses (II) | | | 841.00 | |
GG - OPERATING RESULT (I - II) | | | -841.00 | |
GH Attributed profit or transferred loss (III) | | | 66 501.00 | |
GR Interest and similar expenses | | | 4 667.00 | |
GU Total financial expenses (VI) | | | 4 667.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 667.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 60 993.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 453.00 | | | 453.00 |
HD Total exceptional income (VII) | 453.00 | | | 453.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 453.00 | | | 453.00 |
HK Income tax | 3 066.00 | 6 989.00 | | 3 066.00 |
HL TOTAL REVENUE (I + III + V + VII) | 66 954.00 | 47 635.00 | | 66 954.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 574.00 | 12 690.00 | | 8 574.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 58 379.00 | 34 945.00 | | 58 379.00 |
| |
| 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 | 481 922.00 | | | 481 922.00 |
I3 DECREASES Total Financial Fixed Assets | | | 481 922.00 | |
I4 DECREASES Grand Total | | | 481 922.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 481 922.00 | | | 481 922.00 |
| |
| 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 | 100.00 | 100.00 | | 100.00 |
VB VAT | 139.00 | | | 139.00 |
VI Group and Associates | 186 967.00 | 186 967.00 | | 186 967.00 |
VM Income taxes | 2 178.00 | | | 2 178.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 93 478.00 | | | 93 478.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 95 795.00 | 95 795.00 | | 95 795.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 187 067.00 | 187 067.00 | | 187 067.00 |
