| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 837 752.00 | | 2 837 752.00 | 2 837 752.00 |
BZ Other receivables | 79 933.00 | | 79 933.00 | 79 933.00 |
CF Cash and cash equivalents | 15 845.00 | | 15 845.00 | 15 845.00 |
CJ TOTAL (II) | 95 778.00 | | 95 778.00 | 95 778.00 |
CO Grand total (0 to V) | 2 933 531.00 | | 2 933 531.00 | 2 933 531.00 |
CU Other investments | 2 837 752.00 | | 2 837 752.00 | 2 837 752.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 811 180.00 | 2 811 180.00 | | 2 811 180.00 |
DD Legal reserve (1) | 23 215.00 | 15 877.00 | | 23 215.00 |
DH Retained earnings | 64 959.00 | -25 740.00 | | 64 959.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 459.00 | 150 007.00 | | 20 459.00 |
DL TOTAL (I) | 2 919 814.00 | 2 951 324.00 | | 2 919 814.00 |
DX Trade payables and related accounts | 5 095.00 | 1 973.00 | | 5 095.00 |
DY Tax and social security liabilities | 8 622.00 | | | 8 622.00 |
EC TOTAL (IV) | 13 717.00 | 1 973.00 | | 13 717.00 |
EE Grand total (I to V) | 2 933 531.00 | 2 953 297.00 | | 2 933 531.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 408.00 | |
FX Taxes, duties, and similar payments | | | 133.00 | |
GF Total Operating Expenses (II) | | | 9 541.00 | |
GG - OPERATING RESULT (I - II) | | | -9 541.00 | |
GL Other interest and similar income | | | 30 000.00 | |
GP Total financial income (V) | | | 30 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 30 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 459.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 30 000.00 | 159 300.00 | | 30 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 541.00 | 9 293.00 | | 9 541.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 459.00 | 150 007.00 | | 20 459.00 |
| |
| 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 | 2 822 860.00 | | 14 893.00 | 2 822 860.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 837 752.00 | |
I4 DECREASES Grand Total | | | 2 837 752.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 822 860.00 | | 14 893.00 | 2 822 860.00 |
| |
| 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 | 5 095.00 | 5 095.00 | | 5 095.00 |
VC Group and associates | 79 933.00 | | | 79 933.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 622.00 | 8 622.00 | | 8 622.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 79 933.00 | 79 933.00 | | 79 933.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 717.00 | 13 717.00 | | 13 717.00 |
