| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 59 997.00 | | 59 997.00 | 59 997.00 |
BZ Other receivables | 37 218 082.00 | | 37 218 082.00 | 37 218 082.00 |
CF Cash and cash equivalents | 79 270.00 | | 79 270.00 | 79 270.00 |
CJ TOTAL (II) | 37 297 352.00 | | 37 297 352.00 | 37 297 352.00 |
CO Grand total (0 to V) | 37 357 349.00 | | 37 357 349.00 | 37 357 349.00 |
CU Other investments | 59 997.00 | | 59 997.00 | 59 997.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | 1 120 614.00 | 804 738.00 | | 1 120 614.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 310 025.00 | 315 875.00 | | 310 025.00 |
DL TOTAL (I) | 1 485 639.00 | 1 175 614.00 | | 1 485 639.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 863 334.00 | 35 608 334.00 | | 35 863 334.00 |
DX Trade payables and related accounts | 8 376.00 | 8 387.00 | | 8 376.00 |
DY Tax and social security liabilities | | 21 725.00 | | |
EC TOTAL (IV) | 35 871 710.00 | 35 638 446.00 | | 35 871 710.00 |
EE Grand total (I to V) | 37 357 349.00 | 36 814 060.00 | | 37 357 349.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 352.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 11 428.00 | |
GG - OPERATING RESULT (I - II) | | | -11 428.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 463 064.00 | |
GP Total financial income (V) | | | 463 064.00 | |
GR Interest and similar expenses | | | 32.00 | |
GU Total financial expenses (VI) | | | 32.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 463 032.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 451 604.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 141 579.00 | 147 455.00 | | 141 579.00 |
HL TOTAL REVENUE (I + III + V + VII) | 463 064.00 | 475 955.00 | | 463 064.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 153 039.00 | 160 080.00 | | 153 039.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 310 025.00 | 315 875.00 | | 310 025.00 |
| |
| 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 | 59 997.00 | | | 59 997.00 |
I3 DECREASES Total Financial Fixed Assets | | | 59 997.00 | |
I4 DECREASES Grand Total | | | 59 997.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 59 997.00 | | | 59 997.00 |
| |
| 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 | 8 376.00 | 8 376.00 | | 8 376.00 |
VC Group and associates | 37 212 207.00 | | | 37 212 207.00 |
VI Group and Associates | 35 863 334.00 | 35 863 334.00 | | 35 863 334.00 |
VM Income taxes | 5 875.00 | | | 5 875.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 218 082.00 | 37 218 082.00 | | 37 218 082.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 871 710.00 | 35 871 710.00 | | 35 871 710.00 |
