| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 768 201.00 | | 768 201.00 | 768 201.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 6 452.00 | | 6 452.00 | 6 452.00 |
CJ TOTAL (II) | 6 452.00 | | 6 452.00 | 6 452.00 |
CO Grand total (0 to V) | 774 653.00 | | 774 653.00 | 774 653.00 |
CU Other investments | 768 201.00 | | 768 201.00 | 768 201.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 346 050.00 | 346 050.00 | | 346 050.00 |
DG Other reserves | 85 987.00 | | | 85 987.00 |
DH Retained earnings | | -2 764.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 107 217.00 | 88 751.00 | | 107 217.00 |
DL TOTAL (I) | 539 254.00 | 432 037.00 | | 539 254.00 |
DV Miscellaneous Loans and Financial Debts (4) | 210 656.00 | 359 280.00 | | 210 656.00 |
DX Trade payables and related accounts | 1 585.00 | 1 490.00 | | 1 585.00 |
DY Tax and social security liabilities | 23 158.00 | 4 409.00 | | 23 158.00 |
EC TOTAL (IV) | 235 399.00 | 365 179.00 | | 235 399.00 |
EE Grand total (I to V) | 774 653.00 | 797 216.00 | | 774 653.00 |
EG Accrued income and payables due within one year | 235 399.00 | 365 179.00 | | 235 399.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 072.00 | |
GF Total Operating Expenses (II) | | | 3 072.00 | |
GG - OPERATING RESULT (I - II) | | | -3 072.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 112 498.00 | |
GP Total financial income (V) | | | 112 498.00 | |
GR Interest and similar expenses | | | 4 287.00 | |
GU Total financial expenses (VI) | | | 4 287.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 108 210.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 105 139.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 078.00 | -3 232.00 | | -2 078.00 |
HL TOTAL REVENUE (I + III + V + VII) | 112 498.00 | 96 176.00 | | 112 498.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 281.00 | 7 425.00 | | 5 281.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 107 217.00 | 88 751.00 | | 107 217.00 |
| |
| 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 | 768 201.00 | | | 768 201.00 |
I3 DECREASES Total Financial Fixed Assets | | | 768 201.00 | |
I4 DECREASES Grand Total | | | 768 201.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 768 201.00 | | | 768 201.00 |
| |
| 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 | 31 050.00 | 31 050.00 | | 31 050.00 |
8B Suppliers and Related Accounts | 1 585.00 | 1 585.00 | | 1 585.00 |
8E Income Taxes | 23 158.00 | 23 158.00 | | 23 158.00 |
VI Group and Associates | 179 606.00 | 179 606.00 | | 179 606.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 235 399.00 | 235 399.00 | | 235 399.00 |
