| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 340.00 | 1 340.00 | | 1 340.00 |
BJ TOTAL (I) | 10 321 340.00 | 1 340.00 | 10 320 000.00 | 10 321 340.00 |
BZ Other receivables | 200.00 | | 200.00 | 200.00 |
CF Cash and cash equivalents | 490 420.00 | | 490 420.00 | 490 420.00 |
CJ TOTAL (II) | 490 620.00 | | 490 620.00 | 490 620.00 |
CO Grand total (0 to V) | 10 811 960.00 | 1 340.00 | 10 810 620.00 | 10 811 960.00 |
CS Evaluated investments - equity method | 10 320 000.00 | | 10 320 000.00 | 10 320 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 320 390.00 | 10 320 390.00 | | 10 320 390.00 |
DD Legal reserve (1) | 137 597.00 | 120 531.00 | | 137 597.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 341 402.00 | 341 313.00 | | 341 402.00 |
DL TOTAL (I) | 10 799 389.00 | 10 782 234.00 | | 10 799 389.00 |
DX Trade payables and related accounts | 9 400.00 | 7 440.00 | | 9 400.00 |
DY Tax and social security liabilities | 1 617.00 | 1 605.00 | | 1 617.00 |
EA Other liabilities | 214.00 | 214.00 | | 214.00 |
EC TOTAL (IV) | 11 231.00 | 9 259.00 | | 11 231.00 |
EE Grand total (I to V) | 10 810 620.00 | 10 791 493.00 | | 10 810 620.00 |
EG Accrued income and payables due within one year | 11 231.00 | | | 11 231.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 980.00 | |
FX Taxes, duties, and similar payments | | | 214.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 8 195.00 | |
GG - OPERATING RESULT (I - II) | | | -8 195.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 351 000.00 | |
GP Total financial income (V) | | | 351 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 351 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 342 805.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 403.00 | 1 387.00 | | 1 403.00 |
HL TOTAL REVENUE (I + III + V + VII) | 351 000.00 | 351 000.00 | | 351 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 598.00 | 9 687.00 | | 9 598.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 341 402.00 | 341 313.00 | | 341 402.00 |
| |
| 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 | 10 321 340.00 | | | 10 321 340.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 320 000.00 | |
I4 DECREASES Grand Total | | | 10 321 340.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 340.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 340.00 | | | 1 340.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 320 000.00 | | | 10 320 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 340.00 | | | 1 340.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 340.00 | | | 1 340.00 |
| |
| 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 | 9 400.00 | 9 400.00 | | 9 400.00 |
8E Income Taxes | 1 403.00 | 1 403.00 | | 1 403.00 |
8K Other liabilities (including liabilities related to repo transactions) | 214.00 | 214.00 | | 214.00 |
VQ Other Taxes, Duties, and Similar Debts | 214.00 | 214.00 | | 214.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 200.00 | 200.00 | | 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 200.00 | 200.00 | | 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 231.00 | 11 231.00 | | 11 231.00 |
