| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 335 701.00 | | 335 701.00 | 335 701.00 |
BZ Other receivables | 159 935.00 | | 159 935.00 | 159 935.00 |
CF Cash and cash equivalents | 11 617.00 | | 11 617.00 | 11 617.00 |
CJ TOTAL (II) | 171 552.00 | | 171 552.00 | 171 552.00 |
CO Grand total (0 to V) | 507 253.00 | | 507 253.00 | 507 253.00 |
CU Other investments | 335 701.00 | | 335 701.00 | 335 701.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 9 784.00 | | 10 000.00 |
DG Other reserves | 190 608.00 | | | 190 608.00 |
DH Retained earnings | -900 000.00 | | | -900 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 920 226.00 | 190 824.00 | | 920 226.00 |
DL TOTAL (I) | 320 834.00 | 300 608.00 | | 320 834.00 |
DV Miscellaneous Loans and Financial Debts (4) | 183 099.00 | 134 616.00 | | 183 099.00 |
DX Trade payables and related accounts | 3 320.00 | 2 409.00 | | 3 320.00 |
DY Tax and social security liabilities | | 4 083.00 | | |
EC TOTAL (IV) | 186 419.00 | 141 108.00 | | 186 419.00 |
EE Grand total (I to V) | 507 253.00 | 441 716.00 | | 507 253.00 |
EG Accrued income and payables due within one year | 186 419.00 | 141 108.00 | | 186 419.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 322.00 | |
FX Taxes, duties, and similar payments | | | 168.00 | |
GF Total Operating Expenses (II) | | | 9 490.00 | |
GG - OPERATING RESULT (I - II) | | | -9 490.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 925 774.00 | |
GP Total financial income (V) | | | 925 774.00 | |
GR Interest and similar expenses | | | 1 700.00 | |
GU Total financial expenses (VI) | | | 1 700.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 924 074.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 914 584.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -5 642.00 | -8 124.00 | | -5 642.00 |
HL TOTAL REVENUE (I + III + V + VII) | 925 774.00 | 191 122.00 | | 925 774.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 548.00 | 298.00 | | 5 548.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 920 226.00 | 190 824.00 | | 920 226.00 |
| |
| 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 | 335 701.00 | | | 335 701.00 |
I3 DECREASES Total Financial Fixed Assets | | | 335 701.00 | |
I4 DECREASES Grand Total | | | 335 701.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 335 701.00 | | | 335 701.00 |
| |
| 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 | 3 320.00 | 3 320.00 | | 3 320.00 |
VC Group and associates | 96 374.00 | | | 96 374.00 |
VI Group and Associates | 183 099.00 | 183 099.00 | | 183 099.00 |
VM Income taxes | 63 561.00 | | | 63 561.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 159 935.00 | 159 935.00 | | 159 935.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 186 419.00 | 186 419.00 | | 186 419.00 |
