| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 759.00 | 759.00 | | 759.00 |
BJ TOTAL (I) | 531 772.00 | 759.00 | 531 013.00 | 531 772.00 |
BZ Other receivables | 112 933.00 | | 112 933.00 | 112 933.00 |
CF Cash and cash equivalents | 14 041.00 | | 14 041.00 | 14 041.00 |
CJ TOTAL (II) | 126 974.00 | | 126 974.00 | 126 974.00 |
CO Grand total (0 to V) | 658 746.00 | 759.00 | 657 987.00 | 658 746.00 |
CU Other investments | 531 013.00 | | 531 013.00 | 531 013.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 356 390.00 | 361 970.00 | | 356 390.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 186 394.00 | 144 420.00 | | 186 394.00 |
DK Regulated provisions | 10 850.00 | 10 850.00 | | 10 850.00 |
DL TOTAL (I) | 564 635.00 | 528 240.00 | | 564 635.00 |
DV Miscellaneous Loans and Financial Debts (4) | 827.00 | 76 618.00 | | 827.00 |
DX Trade payables and related accounts | 7 128.00 | 7 110.00 | | 7 128.00 |
DY Tax and social security liabilities | 85 397.00 | | | 85 397.00 |
EC TOTAL (IV) | 93 352.00 | 83 728.00 | | 93 352.00 |
EE Grand total (I to V) | 657 987.00 | 611 968.00 | | 657 987.00 |
EG Accrued income and payables due within one year | 93 352.00 | 83 728.00 | | 93 352.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 912.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 6 912.00 | |
GG - OPERATING RESULT (I - II) | | | -6 912.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 192 505.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 192 505.00 | |
GR Interest and similar expenses | | | 827.00 | |
GU Total financial expenses (VI) | | | 827.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 191 678.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 184 766.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 628.00 | -2 814.00 | | -1 628.00 |
HL TOTAL REVENUE (I + III + V + VII) | 192 505.00 | 148 783.00 | | 192 505.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 111.00 | 4 363.00 | | 6 111.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 186 394.00 | 144 420.00 | | 186 394.00 |
| |
| 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 | 531 772.00 | | | 531 772.00 |
I3 DECREASES Total Financial Fixed Assets | | | 531 013.00 | |
I4 DECREASES Grand Total | | | 531 772.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 759.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 759.00 | | | 759.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 531 013.00 | | | 531 013.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 759.00 | | | 759.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 759.00 | | | 759.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 10 850.00 | | | 10 850.00 |
7C Grand total | 10 850.00 | | | 10 850.00 |
| |
| 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 | 7 128.00 | 7 128.00 | | 7 128.00 |
8E Income Taxes | 85 397.00 | 85 397.00 | | 85 397.00 |
VB VAT | 2 558.00 | 2 558.00 | | 2 558.00 |
VC Group and associates | 110 375.00 | 110 375.00 | | 110 375.00 |
VI Group and Associates | 827.00 | 827.00 | | 827.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 112 933.00 | 112 933.00 | | 112 933.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 93 352.00 | 93 352.00 | | 93 352.00 |
