| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 191 793.00 | | 191 793.00 | 191 793.00 |
BZ Other receivables | 1 216 993.00 | | 1 216 993.00 | 1 216 993.00 |
CF Cash and cash equivalents | 15 854.00 | | 15 854.00 | 15 854.00 |
CH Prepaid expenses | 1 580.00 | | 1 580.00 | 1 580.00 |
CJ TOTAL (II) | 1 234 427.00 | | 1 234 427.00 | 1 234 427.00 |
CO Grand total (0 to V) | 1 426 220.00 | | 1 426 220.00 | 1 426 220.00 |
CU Other investments | 191 793.00 | | 191 793.00 | 191 793.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 780.00 | | | 10 780.00 |
DB Share, merger, contribution premiums, etc. | 186 013.00 | | | 186 013.00 |
DD Legal reserve (1) | 1 078.00 | | | 1 078.00 |
DG Other reserves | 975 699.00 | | | 975 699.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 198 944.00 | | | 198 944.00 |
DL TOTAL (I) | 1 372 514.00 | | | 1 372 514.00 |
DU Loans and Debts from Credit Institutions (3) | 55.00 | | | 55.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 030.00 | | | 40 030.00 |
DX Trade payables and related accounts | 1 080.00 | | | 1 080.00 |
DY Tax and social security liabilities | 12 542.00 | | | 12 542.00 |
EC TOTAL (IV) | 53 706.00 | | | 53 706.00 |
EE Grand total (I to V) | 1 426 220.00 | | | 1 426 220.00 |
EG Accrued income and payables due within one year | 53 706.00 | | | 53 706.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 20 672.00 | |
FX Taxes, duties, and similar payments | | | 15.00 | |
GF Total Operating Expenses (II) | | | 20 687.00 | |
GG - OPERATING RESULT (I - II) | | | -20 687.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 271 429.00 | |
GL Other interest and similar income | | | 15 032.00 | |
GP Total financial income (V) | | | 286 461.00 | |
GR Interest and similar expenses | | | 243.00 | |
GU Total financial expenses (VI) | | | 243.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 286 218.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 265 531.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 66 587.00 | | | 66 587.00 |
HL TOTAL REVENUE (I + III + V + VII) | 286 461.00 | | | 286 461.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 87 518.00 | | | 87 518.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 198 944.00 | | | 198 944.00 |
| |
| 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 | 191 393.00 | | 400.00 | 191 393.00 |
I3 DECREASES Total Financial Fixed Assets | | | 191 793.00 | |
I4 DECREASES Grand Total | | | 191 793.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 191 393.00 | | 400.00 | 191 393.00 |
| |
| 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 | 1 080.00 | 1 080.00 | | 1 080.00 |
8E Income Taxes | 12 542.00 | 12 542.00 | | 12 542.00 |
VC Group and associates | 1 216 993.00 | 1 216 993.00 | | 1 216 993.00 |
VH Loans with a maturity of more than one year at origin | 55.00 | 55.00 | | 55.00 |
VI Group and Associates | 40 030.00 | 40 030.00 | | 40 030.00 |
VS Prepaid expenses | 1 580.00 | 1 580.00 | | 1 580.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 218 573.00 | 1 218 573.00 | | 1 218 573.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 53 706.00 | 53 706.00 | | 53 706.00 |
