| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 183 563.00 | | 183 563.00 | 183 563.00 |
BZ Other receivables | 1 269 677.00 | | 1 269 677.00 | 1 269 677.00 |
CF Cash and cash equivalents | 676.00 | | 676.00 | 676.00 |
CJ TOTAL (II) | 1 270 353.00 | | 1 270 353.00 | 1 270 353.00 |
CO Grand total (0 to V) | 1 453 916.00 | | 1 453 916.00 | 1 453 916.00 |
CU Other investments | 183 563.00 | | 183 563.00 | 183 563.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 175 316.00 | | | 175 316.00 |
DD Legal reserve (1) | 17 532.00 | | | 17 532.00 |
DH Retained earnings | 1 035 270.00 | | | 1 035 270.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 111 770.00 | | | 111 770.00 |
DL TOTAL (I) | 1 339 889.00 | | | 1 339 889.00 |
DV Miscellaneous Loans and Financial Debts (4) | 110 377.00 | | | 110 377.00 |
DY Tax and social security liabilities | 3 651.00 | | | 3 651.00 |
EC TOTAL (IV) | 114 028.00 | | | 114 028.00 |
EE Grand total (I to V) | 1 453 916.00 | | | 1 453 916.00 |
EG Accrued income and payables due within one year | 114 028.00 | | | 114 028.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 52.00 | |
FR Total operating income (I) | | | 52.00 | |
FX Taxes, duties, and similar payments | | | 121.00 | |
GE Other Expenses | | | 88.00 | |
GF Total Operating Expenses (II) | | | 209.00 | |
GG - OPERATING RESULT (I - II) | | | -157.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 135 755.00 | |
GL Other interest and similar income | | | 18 625.00 | |
GP Total financial income (V) | | | 154 380.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 154 380.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 154 222.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 42 452.00 | | | 42 452.00 |
HL TOTAL REVENUE (I + III + V + VII) | 154 432.00 | | | 154 432.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 42 661.00 | | | 42 661.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 111 770.00 | | | 111 770.00 |
| |
| 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 | 183 563.00 | | | 183 563.00 |
I3 DECREASES Total Financial Fixed Assets | | | 183 563.00 | |
I4 DECREASES Grand Total | | | 183 563.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 183 563.00 | | | 183 563.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 3 651.00 | 3 651.00 | | 3 651.00 |
VC Group and associates | 1 269 677.00 | | | 1 269 677.00 |
VI Group and Associates | 110 377.00 | 110 377.00 | | 110 377.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 269 677.00 | 1 269 677.00 | | 1 269 677.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 114 028.00 | 114 028.00 | | 114 028.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 45.00 | | | 45.00 |
YW Business tax | 76.00 | | | 76.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 121.00 | | | 121.00 |
