| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 800 000.00 | | 4 800 000.00 | 4 800 000.00 |
BZ Other receivables | 535 790.00 | 8 734.00 | 527 056.00 | 535 790.00 |
CF Cash and cash equivalents | 3 200 317.00 | | 3 200 317.00 | 3 200 317.00 |
CJ TOTAL (II) | 3 736 107.00 | 8 734.00 | 3 727 373.00 | 3 736 107.00 |
CO Grand total (0 to V) | 8 536 107.00 | 8 734.00 | 8 527 373.00 | 8 536 107.00 |
CU Other investments | 4 800 000.00 | | 4 800 000.00 | 4 800 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 801 100.00 | 4 801 100.00 | | 4 801 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 246 806.00 | 3 472 189.00 | | 246 806.00 |
DL TOTAL (I) | 5 047 906.00 | 8 273 289.00 | | 5 047 906.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 473 307.00 | 1 431.00 | | 3 473 307.00 |
DX Trade payables and related accounts | 6 161.00 | 4 785.00 | | 6 161.00 |
EC TOTAL (IV) | 3 479 468.00 | 6 216.00 | | 3 479 468.00 |
EE Grand total (I to V) | 8 527 373.00 | 8 279 505.00 | | 8 527 373.00 |
EG Accrued income and payables due within one year | 3 479 468.00 | 6 216.00 | | 3 479 468.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 6 278.00 | |
FX Taxes, duties, and similar payments | | | 175.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 208.00 | |
GF Total Operating Expenses (II) | | | 7 661.00 | |
GG - OPERATING RESULT (I - II) | | | -7 661.00 | |
GH Attributed profit or transferred loss (III) | | | 254 466.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 246 806.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 3 206 273.00 | | |
HD Total exceptional income (VII) | | 3 206 273.00 | | |
HF Exceptional expenses on capital transactions | | 45.00 | | |
HH Total exceptional expenses (VIII) | | 45.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 3 206 228.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 254 467.00 | 3 479 095.00 | | 254 467.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 661.00 | 6 906.00 | | 7 661.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 246 806.00 | 3 472 189.00 | | 246 806.00 |
| |
| 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 | 4 800 000.00 | | | 4 800 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 800 000.00 | |
I4 DECREASES Grand Total | | | 4 800 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 800 000.00 | | | 4 800 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 7 526.00 | 1 208.00 | | 7 526.00 |
7C Grand total | 7 526.00 | 1 208.00 | | 7 526.00 |
UE of which provisions and reversals: - Operating | | 1 208.00 | | |
| |
| 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 | 6 161.00 | 6 161.00 | | 6 161.00 |
VB VAT | 8 734.00 | 8 734.00 | | 8 734.00 |
VC Group and associates | 527 056.00 | 527 056.00 | | 527 056.00 |
VI Group and Associates | 3 473 307.00 | 3 473 307.00 | | 3 473 307.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 535 790.00 | 535 790.00 | | 535 790.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 479 468.00 | 3 479 468.00 | | 3 479 468.00 |
