| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 768 201.00 | | 768 201.00 | 768 201.00 |
CF Cash and cash equivalents | 5 025.00 | | 5 025.00 | 5 025.00 |
CJ TOTAL (II) | 5 025.00 | | 5 025.00 | 5 025.00 |
CO Grand total (0 to V) | 773 226.00 | | 773 226.00 | 773 226.00 |
CU Other investments | 768 201.00 | | 768 201.00 | 768 201.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 346 050.00 | 346 050.00 | | 346 050.00 |
DD Legal reserve (1) | 5 361.00 | | | 5 361.00 |
DG Other reserves | 187 843.00 | 85 987.00 | | 187 843.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 156 280.00 | 107 217.00 | | 156 280.00 |
DL TOTAL (I) | 695 534.00 | 539 254.00 | | 695 534.00 |
DV Miscellaneous Loans and Financial Debts (4) | 73 383.00 | 210 656.00 | | 73 383.00 |
DX Trade payables and related accounts | 1 705.00 | 1 585.00 | | 1 705.00 |
DY Tax and social security liabilities | 2 604.00 | 23 158.00 | | 2 604.00 |
EC TOTAL (IV) | 77 692.00 | 235 399.00 | | 77 692.00 |
EE Grand total (I to V) | 773 226.00 | 774 653.00 | | 773 226.00 |
EG Accrued income and payables due within one year | 77 692.00 | 235 399.00 | | 77 692.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 492.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 2 493.00 | |
GG - OPERATING RESULT (I - II) | | | -2 493.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 159 814.00 | |
GP Total financial income (V) | | | 159 814.00 | |
GR Interest and similar expenses | | | 1 825.00 | |
GU Total financial expenses (VI) | | | 1 825.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 157 989.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 155 496.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -784.00 | -2 078.00 | | -784.00 |
HL TOTAL REVENUE (I + III + V + VII) | 159 814.00 | 112 498.00 | | 159 814.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 534.00 | 5 281.00 | | 3 534.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 156 280.00 | 107 217.00 | | 156 280.00 |
| |
| 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 | 768 201.00 | | | 768 201.00 |
I3 DECREASES Total Financial Fixed Assets | | | 768 201.00 | |
I4 DECREASES Grand Total | | | 768 201.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 768 201.00 | | | 768 201.00 |
