| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 18 279.00 | 18 279.00 | | 18 279.00 |
BF Loans | 21 604.00 | | 21 604.00 | 21 604.00 |
BJ TOTAL (I) | 471 211.00 | 18 279.00 | 452 933.00 | 471 211.00 |
BZ Other receivables | 710 680.00 | | 710 680.00 | 710 680.00 |
CJ TOTAL (II) | 710 680.00 | | 710 680.00 | 710 680.00 |
CO Grand total (0 to V) | 1 181 891.00 | 18 279.00 | 1 163 612.00 | 1 181 891.00 |
CR Shares due in more than one year | 762.00 | | | 762.00 |
CU Other investments | 431 329.00 | | 431 329.00 | 431 329.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 800 800.00 | 800 800.00 | | 800 800.00 |
DB Share, merger, contribution premiums, etc. | 18.00 | 18.00 | | 18.00 |
DD Legal reserve (1) | 80 080.00 | 80 080.00 | | 80 080.00 |
DH Retained earnings | 175 379.00 | 142 887.00 | | 175 379.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 424.00 | 32 492.00 | | 15 424.00 |
DL TOTAL (I) | 1 071 701.00 | 1 056 277.00 | | 1 071 701.00 |
DX Trade payables and related accounts | 4 101.00 | 3 231.00 | | 4 101.00 |
EA Other liabilities | 87 810.00 | 82 395.00 | | 87 810.00 |
EC TOTAL (IV) | 91 912.00 | 85 626.00 | | 91 912.00 |
EE Grand total (I to V) | 1 163 612.00 | 1 141 903.00 | | 1 163 612.00 |
EG Accrued income and payables due within one year | 91 912.00 | 85 626.00 | | 91 912.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 582.00 | |
FX Taxes, duties, and similar payments | | | 129.00 | |
GF Total Operating Expenses (II) | | | 4 711.00 | |
GG - OPERATING RESULT (I - II) | | | -4 711.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GI Supported loss or transferred profit (IV) | | | 5 415.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 19 800.00 | |
GP Total financial income (V) | | | 19 800.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 19 800.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 674.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -5 750.00 | -25 732.00 | | -5 750.00 |
HL TOTAL REVENUE (I + III + V + VII) | 19 800.00 | 10 164.00 | | 19 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 376.00 | -22 328.00 | | 4 376.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 424.00 | 32 492.00 | | 15 424.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 18 000.00 | | | 18 000.00 |
7B Total provisions for depreciation | 18 000.00 | | | 18 000.00 |
7C Grand total | 18 000.00 | | | 18 000.00 |
| |
| 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 | 4 000.00 | 4 000.00 | | 4 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 82 000.00 | 82 000.00 | | 82 000.00 |
VC Group and associates | 711 000.00 | | | 711 000.00 |
VI Group and Associates | 6 000.00 | 6 000.00 | | 6 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 711 000.00 | 710 000.00 | 1 000.00 | 711 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 92 000.00 | 92 000.00 | | 92 000.00 |
