| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 416.00 | | 416.00 | 416.00 |
BJ TOTAL (I) | 768 053.00 | | 768 053.00 | 768 053.00 |
BZ Other receivables | 18 467.00 | | 18 467.00 | 18 467.00 |
CF Cash and cash equivalents | 7 484.00 | | 7 484.00 | 7 484.00 |
CJ TOTAL (II) | 25 951.00 | | 25 951.00 | 25 951.00 |
CO Grand total (0 to V) | 794 004.00 | | 794 004.00 | 794 004.00 |
CU Other investments | 767 637.00 | | 767 637.00 | 767 637.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | 7 000.00 | | 7 000.00 |
DD Legal reserve (1) | 700.00 | 700.00 | | 700.00 |
DG Other reserves | 713 251.00 | 710 156.00 | | 713 251.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 52 981.00 | 53 495.00 | | 52 981.00 |
DL TOTAL (I) | 773 932.00 | 771 351.00 | | 773 932.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 204.00 | 16 203.00 | | 17 204.00 |
DX Trade payables and related accounts | 2 868.00 | 2 750.00 | | 2 868.00 |
DY Tax and social security liabilities | | 5 296.00 | | |
EC TOTAL (IV) | 20 072.00 | 24 249.00 | | 20 072.00 |
EE Grand total (I to V) | 794 004.00 | 795 600.00 | | 794 004.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 247.00 | |
GF Total Operating Expenses (II) | | | 3 247.00 | |
GG - OPERATING RESULT (I - II) | | | -3 247.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 688.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GP Total financial income (V) | | | 50 694.00 | |
GU Total financial expenses (VI) | | | 261.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 50 433.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 186.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -5 795.00 | -5 595.00 | | -5 795.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 694.00 | 50 943.00 | | 50 694.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -2 287.00 | -2 552.00 | | -2 287.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 52 981.00 | 53 495.00 | | 52 981.00 |
| |
| 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 | 768 053.00 | | | 768 053.00 |
I3 DECREASES Total Financial Fixed Assets | | | 768 053.00 | |
I4 DECREASES Grand Total | | | 768 053.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 768 053.00 | | | 768 053.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 17 204.00 | 17 204.00 | | 17 204.00 |
8B Suppliers and Related Accounts | 2 868.00 | 2 868.00 | | 2 868.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 467.00 | 18 467.00 | | 18 467.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 072.00 | 20 072.00 | | 20 072.00 |
