| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 377 846.00 | | 377 846.00 | 377 846.00 |
BZ Other receivables | 549 438.00 | | 549 438.00 | 549 438.00 |
CF Cash and cash equivalents | 6 072.00 | | 6 072.00 | 6 072.00 |
CJ TOTAL (II) | 555 510.00 | | 555 510.00 | 555 510.00 |
CO Grand total (0 to V) | 933 356.00 | | 933 356.00 | 933 356.00 |
CS Evaluated investments - equity method | 377 846.00 | | 377 846.00 | 377 846.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 66 866.00 | 66 866.00 | | 66 866.00 |
DD Legal reserve (1) | 6 687.00 | 6 687.00 | | 6 687.00 |
DF Regulated reserves (1) | 353 646.00 | 354 206.00 | | 353 646.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 420 809.00 | -560.00 | | 420 809.00 |
DL TOTAL (I) | 848 007.00 | 427 198.00 | | 848 007.00 |
DV Miscellaneous Loans and Financial Debts (4) | 84 407.00 | 247 105.00 | | 84 407.00 |
DX Trade payables and related accounts | 942.00 | 1 159.00 | | 942.00 |
DY Tax and social security liabilities | | 1 801.00 | | |
EC TOTAL (IV) | 85 349.00 | 250 065.00 | | 85 349.00 |
EE Grand total (I to V) | 933 356.00 | 677 263.00 | | 933 356.00 |
EG Accrued income and payables due within one year | 85 349.00 | 250 065.00 | | 85 349.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 091.00 | |
GF Total Operating Expenses (II) | | | 1 091.00 | |
GG - OPERATING RESULT (I - II) | | | -1 091.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 424 675.00 | |
GP Total financial income (V) | | | 424 675.00 | |
GR Interest and similar expenses | | | 856.00 | |
GU Total financial expenses (VI) | | | 856.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 423 819.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 422 728.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 919.00 | -280.00 | | 1 919.00 |
HL TOTAL REVENUE (I + III + V + VII) | 424 675.00 | 3 967.00 | | 424 675.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 866.00 | 4 527.00 | | 3 866.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 420 809.00 | -560.00 | | 420 809.00 |
| |
| 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 | 377 846.00 | | | 377 846.00 |
I3 DECREASES Total Financial Fixed Assets | | | 377 846.00 | |
I4 DECREASES Grand Total | | | 377 846.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 377 846.00 | | | 377 846.00 |
| |
| 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 | 942.00 | 942.00 | | 942.00 |
VC Group and associates | 498 182.00 | 498 182.00 | | 498 182.00 |
VI Group and Associates | 84 407.00 | 84 407.00 | | 84 407.00 |
VM Income taxes | 51 256.00 | 51 256.00 | | 51 256.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 549 438.00 | 549 438.00 | | 549 438.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 85 349.00 | 85 349.00 | | 85 349.00 |
