| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | 450 586.00 | | 450 586.00 | 450 586.00 |
BZ Other receivables | 2 306 395.00 | | 2 306 395.00 | 2 306 395.00 |
CF Cash and cash equivalents | 696.00 | | 696.00 | 696.00 |
CJ TOTAL (II) | 2 307 091.00 | | 2 307 091.00 | 2 307 091.00 |
CO Grand total (0 to V) | 2 757 677.00 | | 2 757 677.00 | 2 757 677.00 |
CS Evaluated investments - equity method | 450 586.00 | | 450 586.00 | 450 586.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 652 520.00 | 1 652 520.00 | | 1 652 520.00 |
DD Legal reserve (1) | 141 643.00 | 139 871.00 | | 141 643.00 |
DH Retained earnings | 974 433.00 | 940 758.00 | | 974 433.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 115.00 | 35 447.00 | | -13 115.00 |
DL TOTAL (I) | 2 755 481.00 | 2 768 596.00 | | 2 755 481.00 |
DX Trade payables and related accounts | 2 196.00 | 7 860.00 | | 2 196.00 |
DY Tax and social security liabilities | | 15 764.00 | | |
EC TOTAL (IV) | 2 196.00 | 23 624.00 | | 2 196.00 |
EE Grand total (I to V) | 2 757 677.00 | 2 792 220.00 | | 2 757 677.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 3 000.00 | |
FR Total operating income (I) | | | 3 000.00 | |
FW Other purchases and external expenses | | | 13 159.00 | |
FX Taxes, duties, and similar payments | | | 57.00 | |
GF Total Operating Expenses (II) | | | 13 216.00 | |
GG - OPERATING RESULT (I - II) | | | -10 216.00 | |
GP Total financial income (V) | | | 3 179.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 179.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 037.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 6 077.00 | | | 6 077.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 077.00 | | | -6 077.00 |
HK Income tax | | 15 764.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6 179.00 | 58 388.00 | | 6 179.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 293.00 | 22 940.00 | | 19 293.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 114.00 | 35 447.00 | | -13 114.00 |
| |
| 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 | 2 196.00 | 2 196.00 | | 2 196.00 |
UL Receivables related to investments | 151.00 | | 151.00 | 151.00 |
VP Miscellaneous | 2 306 395.00 | 2 306 395.00 | | 2 306 395.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 306 546.00 | 2 306 395.00 | 151.00 | 2 306 546.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 196.00 | 2 196.00 | | 2 196.00 |
