| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 034 995.00 | | 2 034 995.00 | 2 034 995.00 |
BV Advances and down payments on orders | 1 718.00 | | 1 718.00 | 1 718.00 |
BZ Other receivables | 702 040.00 | | 702 040.00 | 702 040.00 |
CF Cash and cash equivalents | 24 508.00 | | 24 508.00 | 24 508.00 |
CJ TOTAL (II) | 728 266.00 | | 728 266.00 | 728 266.00 |
CO Grand total (0 to V) | 2 763 260.00 | | 2 763 260.00 | 2 763 260.00 |
CU Other investments | 2 034 995.00 | | 2 034 995.00 | 2 034 995.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 067 175.00 | 1 067 175.00 | | 1 067 175.00 |
DD Legal reserve (1) | 50 389.00 | 50 389.00 | | 50 389.00 |
DG Other reserves | 157 360.00 | 957 360.00 | | 157 360.00 |
DH Retained earnings | -10 459.00 | -5 215.00 | | -10 459.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 488 693.00 | -5 244.00 | | 1 488 693.00 |
DL TOTAL (I) | 2 753 158.00 | 2 064 464.00 | | 2 753 158.00 |
DX Trade payables and related accounts | 10 103.00 | 6 416.00 | | 10 103.00 |
EC TOTAL (IV) | 10 103.00 | 6 416.00 | | 10 103.00 |
EE Grand total (I to V) | 2 763 260.00 | 2 070 881.00 | | 2 763 260.00 |
EG Accrued income and payables due within one year | 10 103.00 | 6 416.00 | | 10 103.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 105.00 | |
FX Taxes, duties, and similar payments | | | 202.00 | |
GF Total Operating Expenses (II) | | | 11 307.00 | |
GG - OPERATING RESULT (I - II) | | | -11 307.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 500 000.00 | |
GP Total financial income (V) | | | 1 500 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 500 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 488 693.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -2 040.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 500 000.00 | | | 1 500 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 307.00 | 5 244.00 | | 11 307.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 488 693.00 | -5 244.00 | | 1 488 693.00 |
| |
| 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 | 2 034 995.00 | | | 2 034 995.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 034 995.00 | |
I4 DECREASES Grand Total | | | 2 034 995.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 034 995.00 | | | 2 034 995.00 |
| |
| 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 | 10 103.00 | 10 103.00 | | 10 103.00 |
VC Group and associates | 702 040.00 | 702 040.00 | | 702 040.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 702 040.00 | 702 040.00 | | 702 040.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 103.00 | 10 103.00 | | 10 103.00 |
