| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 829 485.00 | | 4 829 485.00 | 4 829 485.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 105 272.00 | | 105 272.00 | 105 272.00 |
CJ TOTAL (II) | 105 272.00 | | 105 272.00 | 105 272.00 |
CO Grand total (0 to V) | 4 934 757.00 | | 4 934 757.00 | 4 934 757.00 |
CU Other investments | 4 829 485.00 | | 4 829 485.00 | 4 829 485.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 100.00 | 250 100.00 | | 250 100.00 |
DB Share, merger, contribution premiums, etc. | 400.00 | 400.00 | | 400.00 |
DH Retained earnings | -142 437.00 | -49 147.00 | | -142 437.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 460 843.00 | -93 289.00 | | 4 460 843.00 |
DL TOTAL (I) | 4 568 906.00 | 108 063.00 | | 4 568 906.00 |
DV Miscellaneous Loans and Financial Debts (4) | 364 275.00 | 4 727 737.00 | | 364 275.00 |
DX Trade payables and related accounts | 1 500.00 | | | 1 500.00 |
DY Tax and social security liabilities | 76.00 | | | 76.00 |
EC TOTAL (IV) | 365 851.00 | 4 727 737.00 | | 365 851.00 |
EE Grand total (I to V) | 4 934 757.00 | 4 835 800.00 | | 4 934 757.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FS Purchases of goods (including customs duties) | | | -9.00 | |
FT Inventory change (goods) | | | 8.00 | |
FV Inventory change (raw materials and supplies) | | | 8.00 | |
FW Other purchases and external expenses | | | 2 293.00 | |
FX Taxes, duties, and similar payments | | | 326.00 | |
GF Total Operating Expenses (II) | | | 2 619.00 | |
GG - OPERATING RESULT (I - II) | | | -2 619.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 549 986.00 | |
GP Total financial income (V) | | | 4 549 986.00 | |
GR Interest and similar expenses | | | 86 524.00 | |
GU Total financial expenses (VI) | | | 86 524.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 463 462.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 460 843.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 549 986.00 | | | 4 549 986.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 89 143.00 | 93 289.00 | | 89 143.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 460 843.00 | -93 289.00 | | 4 460 843.00 |
| |
| 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 | 4 829 485.00 | | | 4 829 485.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 829 485.00 | |
I4 DECREASES Grand Total | | | 4 829 485.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 829 485.00 | | | 4 829 485.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 364 275.00 | 1 295.00 | 362 980.00 | 364 275.00 |
8B Suppliers and Related Accounts | 1 500.00 | 1 500.00 | | 1 500.00 |
VJ Loans taken out during the year | 185 229.00 | | | 185 229.00 |
VK Loans repaid during the year | 4 549 986.00 | | | 4 549 986.00 |
VQ Other Taxes, Duties, and Similar Debts | 76.00 | 76.00 | | 76.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 365 851.00 | 2 871.00 | 362 980.00 | 365 851.00 |
