| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 275 977.00 | | 1 275 977.00 | 1 275 977.00 |
BZ Other receivables | 1 774 038.00 | | 1 774 038.00 | 1 774 038.00 |
CF Cash and cash equivalents | 113.00 | | 113.00 | 113.00 |
CJ TOTAL (II) | 1 774 151.00 | | 1 774 151.00 | 1 774 151.00 |
CO Grand total (0 to V) | 3 050 128.00 | | 3 050 128.00 | 3 050 128.00 |
CU Other investments | 1 275 977.00 | | 1 275 977.00 | 1 275 977.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 2 955 930.00 | 2 908 960.00 | | 2 955 930.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 55 542.00 | 46 971.00 | | 55 542.00 |
DL TOTAL (I) | 3 020 272.00 | 2 964 730.00 | | 3 020 272.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 804.00 | 16 804.00 | | 16 804.00 |
DX Trade payables and related accounts | 7 599.00 | 9 217.00 | | 7 599.00 |
DY Tax and social security liabilities | 137.00 | 135.00 | | 137.00 |
EA Other liabilities | 5 316.00 | 3 393.00 | | 5 316.00 |
EC TOTAL (IV) | 29 856.00 | 29 549.00 | | 29 856.00 |
EE Grand total (I to V) | 3 050 128.00 | 2 994 279.00 | | 3 050 128.00 |
EG Accrued income and payables due within one year | 29 856.00 | 29 549.00 | | 29 856.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 564.00 | |
FX Taxes, duties, and similar payments | | | 164.00 | |
FZ Social Security Contributions | | | 436.00 | |
GF Total Operating Expenses (II) | | | 5 163.00 | |
GG - OPERATING RESULT (I - II) | | | -5 163.00 | |
GH Attributed profit or transferred loss (III) | | | 31 254.00 | |
GL Other interest and similar income | | | 25 366.00 | |
GP Total financial income (V) | | | 25 366.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 25 366.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 51 457.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 436.00 | 935.00 | | 436.00 |
HE Exceptional expenses on management operations | 2.00 | | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2.00 | | | -2.00 |
HK Income tax | -4 087.00 | | | -4 087.00 |
HL TOTAL REVENUE (I + III + V + VII) | 56 620.00 | 52 700.00 | | 56 620.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 078.00 | 5 729.00 | | 1 078.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 55 542.00 | 46 971.00 | | 55 542.00 |
| |
| 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 | 1 275 977.00 | | | 1 275 977.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 275 977.00 | |
I4 DECREASES Grand Total | | | 1 275 977.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 275 977.00 | | | 1 275 977.00 |
| |
| 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 | 7 599.00 | 7 599.00 | | 7 599.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 316.00 | 5 316.00 | | 5 316.00 |
VC Group and associates | 1 732 608.00 | 1 732 608.00 | | 1 732 608.00 |
VI Group and Associates | 16 804.00 | 16 804.00 | | 16 804.00 |
VM Income taxes | 41 407.00 | 41 407.00 | | 41 407.00 |
VQ Other Taxes, Duties, and Similar Debts | 137.00 | 137.00 | | 137.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 23.00 | 23.00 | | 23.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 774 038.00 | 1 774 038.00 | | 1 774 038.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 856.00 | 29 856.00 | | 29 856.00 |
