| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 219 580.00 | | 219 580.00 | 219 580.00 |
BZ Other receivables | 984 048.00 | | 984 048.00 | 984 048.00 |
CF Cash and cash equivalents | 3 389.00 | | 3 389.00 | 3 389.00 |
CJ TOTAL (II) | 987 437.00 | | 987 437.00 | 987 437.00 |
CO Grand total (0 to V) | 1 207 017.00 | | 1 207 017.00 | 1 207 017.00 |
CS Evaluated investments - equity method | 219 580.00 | | 219 580.00 | 219 580.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 102 475.00 | 102 475.00 | | 102 475.00 |
DD Legal reserve (1) | 10 248.00 | 10 248.00 | | 10 248.00 |
DH Retained earnings | 1 084 754.00 | 834 146.00 | | 1 084 754.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 674.00 | 250 608.00 | | 7 674.00 |
DL TOTAL (I) | 1 205 151.00 | 1 197 477.00 | | 1 205 151.00 |
DX Trade payables and related accounts | 1 866.00 | 918.00 | | 1 866.00 |
EC TOTAL (IV) | 1 866.00 | 918.00 | | 1 866.00 |
EE Grand total (I to V) | 1 207 017.00 | 1 198 395.00 | | 1 207 017.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 533.00 | |
FX Taxes, duties, and similar payments | | | 152.00 | |
GF Total Operating Expenses (II) | | | 5 685.00 | |
GG - OPERATING RESULT (I - II) | | | -5 685.00 | |
GP Total financial income (V) | | | 13 359.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 13 359.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 674.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 13 359.00 | 255 782.00 | | 13 359.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 685.00 | 5 174.00 | | 5 685.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 674.00 | 250 608.00 | | 7 674.00 |
| |
| 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 | 219 580.00 | | | 219 580.00 |
I3 DECREASES Total Financial Fixed Assets | | | 219 580.00 | |
I4 DECREASES Grand Total | | | 219 580.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 219 580.00 | | | 219 580.00 |
| |
| 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 | 1 866.00 | 1 866.00 | | 1 866.00 |
VP Miscellaneous | 984 048.00 | 984 048.00 | | 984 048.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 984 048.00 | 984 048.00 | | 984 048.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 866.00 | 1 866.00 | | 1 866.00 |
