| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 453 250.00 | | 2 453 250.00 | 2 453 250.00 |
BZ Other receivables | 159 311.00 | | 159 311.00 | 159 311.00 |
CF Cash and cash equivalents | 3 073.00 | | 3 073.00 | 3 073.00 |
CJ TOTAL (II) | 162 384.00 | | 162 384.00 | 162 384.00 |
CO Grand total (0 to V) | 2 615 634.00 | | 2 615 634.00 | 2 615 634.00 |
CU Other investments | 2 453 250.00 | | 2 453 250.00 | 2 453 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 221 000.00 | 2 221 000.00 | | 2 221 000.00 |
DD Legal reserve (1) | 12 768.00 | 12 768.00 | | 12 768.00 |
DG Other reserves | 142 597.00 | 142 597.00 | | 142 597.00 |
DH Retained earnings | -1 621.00 | | | -1 621.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 126 902.00 | -1 621.00 | | 126 902.00 |
DL TOTAL (I) | 2 501 646.00 | 2 374 744.00 | | 2 501 646.00 |
DV Miscellaneous Loans and Financial Debts (4) | 108 445.00 | 118 365.00 | | 108 445.00 |
DX Trade payables and related accounts | 5 424.00 | 3 264.00 | | 5 424.00 |
DY Tax and social security liabilities | 118.00 | | | 118.00 |
EC TOTAL (IV) | 113 987.00 | 121 629.00 | | 113 987.00 |
EE Grand total (I to V) | 2 615 634.00 | 2 496 373.00 | | 2 615 634.00 |
EG Accrued income and payables due within one year | 113 987.00 | 121 629.00 | | 113 987.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 543.00 | |
FX Taxes, duties, and similar payments | | | 144.00 | |
GF Total Operating Expenses (II) | | | 3 687.00 | |
GG - OPERATING RESULT (I - II) | | | -3 687.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 132 788.00 | |
GP Total financial income (V) | | | 132 788.00 | |
GR Interest and similar expenses | | | 2 081.00 | |
GU Total financial expenses (VI) | | | 2 081.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 130 707.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 127 020.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 118.00 | | | 118.00 |
HL TOTAL REVENUE (I + III + V + VII) | 132 788.00 | 1 736.00 | | 132 788.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 886.00 | 3 358.00 | | 5 886.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 126 902.00 | -1 621.00 | | 126 902.00 |
| |
| 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 | 2 441 000.00 | | 12 250.00 | 2 441 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 453 250.00 | |
I4 DECREASES Grand Total | | | 2 453 250.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 441 000.00 | | 12 250.00 | 2 441 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 82 000.00 | 82 000.00 | | 82 000.00 |
8B Suppliers and Related Accounts | 5 424.00 | 5 424.00 | | 5 424.00 |
8E Income Taxes | 118.00 | 118.00 | | 118.00 |
VC Group and associates | 131 311.00 | | | 131 311.00 |
VI Group and Associates | 26 445.00 | 26 445.00 | | 26 445.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 28 000.00 | | | 28 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 159 311.00 | 159 311.00 | | 159 311.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 113 987.00 | 113 987.00 | | 113 987.00 |
