| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 265 900.00 | | 265 900.00 | 265 900.00 |
BZ Other receivables | 1 787 244.00 | | 1 787 244.00 | 1 787 244.00 |
CF Cash and cash equivalents | 14 717.00 | | 14 717.00 | 14 717.00 |
CJ TOTAL (II) | 1 801 961.00 | | 1 801 961.00 | 1 801 961.00 |
CO Grand total (0 to V) | 2 067 861.00 | | 2 067 861.00 | 2 067 861.00 |
CU Other investments | 265 900.00 | | 265 900.00 | 265 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 164 538.00 | 164 538.00 | | 164 538.00 |
DD Legal reserve (1) | 16 454.00 | 16 454.00 | | 16 454.00 |
DG Other reserves | 1 590 753.00 | 1 461 196.00 | | 1 590 753.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 262 810.00 | 129 557.00 | | 262 810.00 |
DL TOTAL (I) | 2 034 555.00 | 1 771 745.00 | | 2 034 555.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 780.00 | | | 30 780.00 |
DX Trade payables and related accounts | 2 526.00 | 2 454.00 | | 2 526.00 |
DY Tax and social security liabilities | | 8 430.00 | | |
EC TOTAL (IV) | 33 306.00 | 10 884.00 | | 33 306.00 |
EE Grand total (I to V) | 2 067 861.00 | 1 782 629.00 | | 2 067 861.00 |
EG Accrued income and payables due within one year | 33 306.00 | 10 884.00 | | 33 306.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 932.00 | |
FX Taxes, duties, and similar payments | | | 159.00 | |
FZ Social Security Contributions | | | 1 004.00 | |
GF Total Operating Expenses (II) | | | 4 095.00 | |
GG - OPERATING RESULT (I - II) | | | -4 095.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 274 660.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | 274 660.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 274 660.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 270 565.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 1.00 | | | 1.00 |
HK Income tax | 7 755.00 | 7 778.00 | | 7 755.00 |
HL TOTAL REVENUE (I + III + V + VII) | 274 660.00 | 141 420.00 | | 274 660.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 850.00 | 11 863.00 | | 11 850.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 262 810.00 | 129 557.00 | | 262 810.00 |
| |
| 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 | 265 900.00 | | | 265 900.00 |
I3 DECREASES Total Financial Fixed Assets | | | 265 900.00 | |
I4 DECREASES Grand Total | | | 265 900.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 265 900.00 | | | 265 900.00 |
| |
| 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 | 2 526.00 | 2 526.00 | | 2 526.00 |
VC Group and associates | 1 716 848.00 | | | 1 716 848.00 |
VI Group and Associates | 30 780.00 | 30 780.00 | | 30 780.00 |
VM Income taxes | 70 396.00 | | | 70 396.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 787 244.00 | | 1 787 244.00 | 1 787 244.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 306.00 | 33 306.00 | | 33 306.00 |
