| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 794 400.00 | | 4 794 400.00 | 4 794 400.00 |
BZ Other receivables | 559 757.00 | | 559 757.00 | 559 757.00 |
CF Cash and cash equivalents | 9 294.00 | | 9 294.00 | 9 294.00 |
CJ TOTAL (II) | 569 051.00 | | 569 051.00 | 569 051.00 |
CO Grand total (0 to V) | 5 363 451.00 | | 5 363 451.00 | 5 363 451.00 |
CU Other investments | 4 794 400.00 | | 4 794 400.00 | 4 794 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 469 400.00 | 4 469 400.00 | | 4 469 400.00 |
DD Legal reserve (1) | 107 725.00 | 82 227.00 | | 107 725.00 |
DG Other reserves | 226 735.00 | 102 282.00 | | 226 735.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 548 829.00 | 509 951.00 | | 548 829.00 |
DL TOTAL (I) | 5 352 688.00 | 5 163 859.00 | | 5 352 688.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 220.00 | 131 736.00 | | 1 220.00 |
DX Trade payables and related accounts | 6 311.00 | 5 711.00 | | 6 311.00 |
DY Tax and social security liabilities | 3 231.00 | 3 046.00 | | 3 231.00 |
EC TOTAL (IV) | 10 762.00 | 140 494.00 | | 10 762.00 |
EE Grand total (I to V) | 5 363 451.00 | 5 304 353.00 | | 5 363 451.00 |
EI Including equity loans | 1 220.00 | | | 1 220.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 697.00 | |
FX Taxes, duties, and similar payments | | | 220.00 | |
GF Total Operating Expenses (II) | | | 7 917.00 | |
GG - OPERATING RESULT (I - II) | | | -7 917.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 559 757.00 | |
GP Total financial income (V) | | | 559 757.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 559 757.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 551 840.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 011.00 | 2 852.00 | | 3 011.00 |
HL TOTAL REVENUE (I + III + V + VII) | 559 757.00 | 519 775.00 | | 559 757.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 928.00 | 9 824.00 | | 10 928.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 548 829.00 | 509 951.00 | | 548 829.00 |
| |
| 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 | 4 794 400.00 | | | 4 794 400.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 794 400.00 | |
I4 DECREASES Grand Total | | | 4 794 400.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 794 400.00 | | | 4 794 400.00 |
| |
| 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 | 6 311.00 | 6 311.00 | | 6 311.00 |
8E Income Taxes | 3 011.00 | 3 011.00 | | 3 011.00 |
VC Group and associates | 559 757.00 | | | 559 757.00 |
VI Group and Associates | 1 220.00 | 1 220.00 | | 1 220.00 |
VQ Other Taxes, Duties, and Similar Debts | 220.00 | 220.00 | | 220.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 559 757.00 | 559 757.00 | | 559 757.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 762.00 | 10 762.00 | | 10 762.00 |
