| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 390 615.00 | | 390 615.00 | 390 615.00 |
BZ Other receivables | 128 967.00 | | 128 967.00 | 128 967.00 |
CF Cash and cash equivalents | 6 830.00 | | 6 830.00 | 6 830.00 |
CJ TOTAL (II) | 135 797.00 | | 135 797.00 | 135 797.00 |
CO Grand total (0 to V) | 526 412.00 | | 526 412.00 | 526 412.00 |
CU Other investments | 390 615.00 | | 390 615.00 | 390 615.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 152 449.00 | | | 152 449.00 |
DD Legal reserve (1) | 3 099.00 | | | 3 099.00 |
DG Other reserves | 58 862.00 | | | 58 862.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 808.00 | | | 17 808.00 |
DL TOTAL (I) | 232 218.00 | | | 232 218.00 |
DX Trade payables and related accounts | 2 400.00 | | | 2 400.00 |
DY Tax and social security liabilities | 58.00 | | | 58.00 |
EA Other liabilities | 291 737.00 | | | 291 737.00 |
EC TOTAL (IV) | 294 195.00 | | | 294 195.00 |
EE Grand total (I to V) | 526 412.00 | | | 526 412.00 |
EG Accrued income and payables due within one year | 294 195.00 | | | 294 195.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 321.00 | |
FX Taxes, duties, and similar payments | | | 175.00 | |
GF Total Operating Expenses (II) | | | 495.00 | |
GG - OPERATING RESULT (I - II) | | | -495.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 006.00 | |
GP Total financial income (V) | | | 20 006.00 | |
GR Interest and similar expenses | | | 3 836.00 | |
GU Total financial expenses (VI) | | | 3 836.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 170.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 674.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 134.00 | | | 2 134.00 |
HD Total exceptional income (VII) | 2 134.00 | | | 2 134.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 134.00 | | | 2 134.00 |
HL TOTAL REVENUE (I + III + V + VII) | 22 139.00 | | | 22 139.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 331.00 | | | 4 331.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 808.00 | | | 17 808.00 |
| |
| 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 | 390 615.00 | | | 390 615.00 |
I3 DECREASES Total Financial Fixed Assets | | | 390 615.00 | |
I4 DECREASES Grand Total | | | 390 615.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 390 615.00 | | | 390 615.00 |
| |
| 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 | 2 400.00 | 2 400.00 | | 2 400.00 |
VC Group and associates | 128 967.00 | | | 128 967.00 |
VI Group and Associates | 291 737.00 | 291 737.00 | | 291 737.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 128 967.00 | 128 967.00 | | 128 967.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 294 195.00 | 294 195.00 | | 294 195.00 |
