| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 267 620.00 | | 1 267 620.00 | 1 267 620.00 |
BZ Other receivables | 214.00 | | 214.00 | 214.00 |
CF Cash and cash equivalents | 111 893.00 | | 111 893.00 | 111 893.00 |
CJ TOTAL (II) | 112 106.00 | | 112 106.00 | 112 106.00 |
CO Grand total (0 to V) | 1 379 726.00 | | 1 379 726.00 | 1 379 726.00 |
CU Other investments | 1 267 620.00 | | 1 267 620.00 | 1 267 620.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 386 349.00 | 343 786.00 | | 386 349.00 |
DH Retained earnings | 272 586.00 | 272 586.00 | | 272 586.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 689 949.00 | 69 563.00 | | 689 949.00 |
DL TOTAL (I) | 1 365 385.00 | 702 435.00 | | 1 365 385.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 542.00 | 4 974.00 | | 12 542.00 |
DX Trade payables and related accounts | 1 800.00 | 3 840.00 | | 1 800.00 |
EC TOTAL (IV) | 14 342.00 | 8 814.00 | | 14 342.00 |
EE Grand total (I to V) | 1 379 726.00 | 711 249.00 | | 1 379 726.00 |
EG Accrued income and payables due within one year | 14 342.00 | 8 814.00 | | 14 342.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 030.00 | |
FX Taxes, duties, and similar payments | | | 45.00 | |
GF Total Operating Expenses (II) | | | 2 076.00 | |
GG - OPERATING RESULT (I - II) | | | -2 076.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 32 002.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 32 002.00 | |
GR Interest and similar expenses | | | | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 32 002.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 926.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 267 620.00 | | | 1 267 620.00 |
HD Total exceptional income (VII) | 1 267 620.00 | | | 1 267 620.00 |
HF Exceptional expenses on capital transactions | 607 596.00 | | | 607 596.00 |
HH Total exceptional expenses (VIII) | 607 596.00 | | | 607 596.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 660 024.00 | | | 660 024.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 299 622.00 | 77 636.00 | | 1 299 622.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 609 672.00 | 8 073.00 | | 609 672.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 689 949.00 | 69 563.00 | | 689 949.00 |
| |
| 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 | 607 596.00 | | 1 267 620.00 | 607 596.00 |
I3 DECREASES Total Financial Fixed Assets | | 607 596.00 | 1 267 620.00 | |
I4 DECREASES Grand Total | | 607 596.00 | 1 267 620.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 607 596.00 | | 1 267 620.00 | 607 596.00 |
| |
| 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 | 1 800.00 | 1 800.00 | | 1 800.00 |
VI Group and Associates | 12 542.00 | 12 542.00 | | 12 542.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 214.00 | | | 214.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 214.00 | 214.00 | | 214.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 342.00 | 14 342.00 | | 14 342.00 |
