| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 157.00 | | 157.00 | 157.00 |
BJ TOTAL (I) | 679 557.00 | | 679 557.00 | 679 557.00 |
BZ Other receivables | 466.00 | | 466.00 | 466.00 |
CF Cash and cash equivalents | 60 382.00 | | 60 382.00 | 60 382.00 |
CJ TOTAL (II) | 60 847.00 | | 60 847.00 | 60 847.00 |
CO Grand total (0 to V) | 740 404.00 | | 740 404.00 | 740 404.00 |
CU Other investments | 679 400.00 | | 679 400.00 | 679 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 600.00 | 7 600.00 | | 7 600.00 |
DD Legal reserve (1) | 760.00 | 760.00 | | 760.00 |
DE Statutory or contractual reserves | 465 291.00 | 465 876.00 | | 465 291.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 202 098.00 | 198 265.00 | | 202 098.00 |
DL TOTAL (I) | 675 749.00 | 672 501.00 | | 675 749.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 000.00 | 15 000.00 | | 5 000.00 |
DY Tax and social security liabilities | 59 655.00 | | | 59 655.00 |
EC TOTAL (IV) | 64 655.00 | 15 000.00 | | 64 655.00 |
EE Grand total (I to V) | 740 404.00 | 687 501.00 | | 740 404.00 |
EG Accrued income and payables due within one year | 64 655.00 | 15 000.00 | | 64 655.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 000.00 | | 3 000.00 | 3 000.00 |
FJ Net sales | 3 000.00 | | 3 000.00 | 3 000.00 |
FR Total operating income (I) | | | 3 000.00 | |
FW Other purchases and external expenses | | | 4 734.00 | |
FX Taxes, duties, and similar payments | | | | |
FZ Social Security Contributions | | | 143.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 4 877.00 | |
GG - OPERATING RESULT (I - II) | | | -1 877.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 203 975.00 | |
GP Total financial income (V) | | | 203 975.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 203 975.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 202 098.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 206 975.00 | 201 850.00 | | 206 975.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 877.00 | 3 585.00 | | 4 877.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 202 098.00 | 198 265.00 | | 202 098.00 |
| |
| 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 | 681 557.00 | | | 681 557.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 000.00 | 679 557.00 | |
I4 DECREASES Grand Total | | 2 000.00 | 679 557.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 681 557.00 | | | 681 557.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 64 655.00 | 64 655.00 | | 64 655.00 |
UT Other financial assets | 157.00 | | 157.00 | 157.00 |
VP Miscellaneous | 466.00 | 466.00 | | 466.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 623.00 | 466.00 | 157.00 | 623.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 64 655.00 | 64 655.00 | | 64 655.00 |
