| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 591 268.00 | | 591 268.00 | 591 268.00 |
BZ Other receivables | 2 142.00 | | 2 142.00 | 2 142.00 |
CF Cash and cash equivalents | 3 356.00 | | 3 356.00 | 3 356.00 |
CJ TOTAL (II) | 5 498.00 | | 5 498.00 | 5 498.00 |
CO Grand total (0 to V) | 596 767.00 | | 596 767.00 | 596 767.00 |
CS Evaluated investments - equity method | 591 268.00 | | 591 268.00 | 591 268.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 2 444.00 | 2 444.00 | | 2 444.00 |
DG Other reserves | 44 832.00 | 46 437.00 | | 44 832.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 756.00 | -1 606.00 | | 34 756.00 |
DL TOTAL (I) | 582 032.00 | 547 276.00 | | 582 032.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 990.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 9 863.00 | 9 863.00 | | 9 863.00 |
DX Trade payables and related accounts | 2 040.00 | 960.00 | | 2 040.00 |
DY Tax and social security liabilities | | 1.00 | | |
EA Other liabilities | 2 832.00 | 77 108.00 | | 2 832.00 |
EC TOTAL (IV) | 14 735.00 | 83 922.00 | | 14 735.00 |
EE Grand total (I to V) | 596 767.00 | 631 197.00 | | 596 767.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 1 363.00 | |
FX Taxes, duties, and similar payments | | | 169.00 | |
GF Total Operating Expenses (II) | | | 1 532.00 | |
GG - OPERATING RESULT (I - II) | | | -1 531.00 | |
GP Total financial income (V) | | | 40 000.00 | |
GU Total financial expenses (VI) | | | 1 254.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 38 746.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 216.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 3 000.00 | | | 3 000.00 |
HH Total exceptional expenses (VIII) | 5 459.00 | | | 5 459.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 459.00 | | | -2 459.00 |
HL TOTAL REVENUE (I + III + V + VII) | 43 001.00 | 2 467.00 | | 43 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 245.00 | 4 073.00 | | 8 245.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 756.00 | -1 606.00 | | 34 756.00 |
| |
| 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 | 596 728.00 | | | 596 728.00 |
I3 DECREASES Total Financial Fixed Assets | | 5 459.00 | 591 268.00 | |
I4 DECREASES Grand Total | | 5 459.00 | 591 268.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 596 728.00 | | | 596 728.00 |
| |
| 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 | 2 040.00 | 2 040.00 | | 2 040.00 |
VI Group and Associates | 12 695.00 | 12 695.00 | | 12 695.00 |
VP Miscellaneous | 2 142.00 | 2 142.00 | | 2 142.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 735.00 | 14 735.00 | | 14 735.00 |
