| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 999.00 | | 999.00 | 999.00 |
BJ TOTAL (I) | 65 865.00 | | 65 865.00 | 65 865.00 |
BX Customers and related accounts | 134.00 | | 134.00 | 134.00 |
BZ Other receivables | 1 053 822.00 | | 1 053 822.00 | 1 053 822.00 |
CF Cash and cash equivalents | 71 727.00 | | 71 727.00 | 71 727.00 |
CJ TOTAL (II) | 1 125 684.00 | | 1 125 684.00 | 1 125 684.00 |
CO Grand total (0 to V) | 1 191 549.00 | | 1 191 549.00 | 1 191 549.00 |
CU Other investments | 64 866.00 | | 64 866.00 | 64 866.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 973 800.00 | 973 800.00 | | 973 800.00 |
DD Legal reserve (1) | 97 380.00 | 97 380.00 | | 97 380.00 |
DF Regulated reserves (1) | 9.00 | 9.00 | | 9.00 |
DH Retained earnings | 64 007.00 | 2 396.00 | | 64 007.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 262.00 | 61 611.00 | | 47 262.00 |
DL TOTAL (I) | 1 182 457.00 | 1 135 195.00 | | 1 182 457.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 5.00 | | |
DX Trade payables and related accounts | 9 031.00 | 3 000.00 | | 9 031.00 |
EA Other liabilities | 61.00 | | | 61.00 |
EC TOTAL (IV) | 9 092.00 | 3 000.00 | | 9 092.00 |
EE Grand total (I to V) | 1 191 549.00 | 1 138 195.00 | | 1 191 549.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 332.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 6 332.00 | |
GG - OPERATING RESULT (I - II) | | | -6 332.00 | |
GH Attributed profit or transferred loss (III) | | | 69 118.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 134.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 134.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 134.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 62 921.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 15 659.00 | 13 380.00 | | 15 659.00 |
HL TOTAL REVENUE (I + III + V + VII) | 69 253.00 | 81 283.00 | | 69 253.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 991.00 | 19 673.00 | | 21 991.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 262.00 | 61 611.00 | | 47 262.00 |
| |
| 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 | 65 865.00 | | | 65 865.00 |
I3 DECREASES Total Financial Fixed Assets | | | 65 865.00 | |
I4 DECREASES Grand Total | | | 65 865.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 65 865.00 | | | 65 865.00 |
| |
| 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 | 9 031.00 | 9 031.00 | | 9 031.00 |
8K Other liabilities (including liabilities related to repo transactions) | 61.00 | 61.00 | | 61.00 |
UX Other trade receivables | 134.00 | | | 134.00 |
VB VAT | 9.00 | | | 9.00 |
VC Group and associates | 1 053 813.00 | | | 1 053 813.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 053 956.00 | 1 053 956.00 | | 1 053 956.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 092.00 | 9 092.00 | | 9 092.00 |
