| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 41 408.00 | | 41 408.00 | 41 408.00 |
BJ TOTAL (I) | 41 408.00 | | 41 408.00 | 41 408.00 |
BZ Other receivables | 714 270.00 | | 714 270.00 | 714 270.00 |
CF Cash and cash equivalents | 874.00 | | 874.00 | 874.00 |
CJ TOTAL (II) | 715 144.00 | | 715 144.00 | 715 144.00 |
CO Grand total (0 to V) | 756 553.00 | | 756 553.00 | 756 553.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 64 000.00 | 64 000.00 | | 64 000.00 |
DB Share, merger, contribution premiums, etc. | 97 567.00 | 97 567.00 | | 97 567.00 |
DC Revaluation differences | 2 257.00 | 2 257.00 | | 2 257.00 |
DD Legal reserve (1) | 6 400.00 | 6 400.00 | | 6 400.00 |
DG Other reserves | 65 103.00 | 65 103.00 | | 65 103.00 |
DH Retained earnings | 579.00 | 3 123.00 | | 579.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 515 397.00 | 909 457.00 | | 515 397.00 |
DL TOTAL (I) | 751 303.00 | 1 147 906.00 | | 751 303.00 |
DX Trade payables and related accounts | 4 000.00 | 4 000.00 | | 4 000.00 |
DY Tax and social security liabilities | | 8 211.00 | | |
EA Other liabilities | 1 250.00 | 695.00 | | 1 250.00 |
EC TOTAL (IV) | 5 250.00 | 12 906.00 | | 5 250.00 |
EE Grand total (I to V) | 756 553.00 | 1 160 812.00 | | 756 553.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 378.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 5 454.00 | |
GG - OPERATING RESULT (I - II) | | | -5 454.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 526 698.00 | |
GP Total financial income (V) | | | 526 698.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 526 698.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 521 244.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -5 847.00 | 13 140.00 | | -5 847.00 |
HL TOTAL REVENUE (I + III + V + VII) | 526 698.00 | 929 660.00 | | 526 698.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 301.00 | 20 203.00 | | 11 301.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 515 397.00 | 909 457.00 | | 515 397.00 |
| |
| 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 | 4 000.00 | 4 000.00 | | 4 000.00 |
VC Group and associates | 706 977.00 | 706 977.00 | | 706 977.00 |
VI Group and Associates | 1 250.00 | 1 250.00 | | 1 250.00 |
VM Income taxes | 7 293.00 | 7 293.00 | | 7 293.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 714 270.00 | 714 270.00 | | 714 270.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 250.00 | 5 250.00 | | 5 250.00 |
