| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 567 246.00 | | 3 567 246.00 | 3 567 246.00 |
BZ Other receivables | 1 595.00 | | 1 595.00 | 1 595.00 |
CF Cash and cash equivalents | 219 650.00 | | 219 650.00 | 219 650.00 |
CJ TOTAL (II) | 221 246.00 | | 221 246.00 | 221 246.00 |
CO Grand total (0 to V) | 3 788 492.00 | | 3 788 492.00 | 3 788 492.00 |
CU Other investments | 3 567 246.00 | | 3 567 246.00 | 3 567 246.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 350 000.00 | 350 000.00 | | 350 000.00 |
DD Legal reserve (1) | 35 000.00 | 35 000.00 | | 35 000.00 |
DG Other reserves | 3 159 905.00 | 2 605 264.00 | | 3 159 905.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 241 218.00 | 589 641.00 | | 241 218.00 |
DL TOTAL (I) | 3 786 123.00 | 3 579 905.00 | | 3 786 123.00 |
DV Miscellaneous Loans and Financial Debts (4) | 83.00 | 83.00 | | 83.00 |
DX Trade payables and related accounts | 2 284.00 | | | 2 284.00 |
DY Tax and social security liabilities | | 2 669.00 | | |
EC TOTAL (IV) | 2 368.00 | 2 752.00 | | 2 368.00 |
EE Grand total (I to V) | 3 788 492.00 | 3 582 658.00 | | 3 788 492.00 |
EG Accrued income and payables due within one year | 2 368.00 | 2 752.00 | | 2 368.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 331.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 331.00 | |
GG - OPERATING RESULT (I - II) | | | -2 331.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 245 003.00 | |
GP Total financial income (V) | | | 245 003.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 245 003.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 242 671.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 453.00 | 2 669.00 | | 1 453.00 |
HL TOTAL REVENUE (I + III + V + VII) | 245 003.00 | 595 000.00 | | 245 003.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 784.00 | 5 358.00 | | 3 784.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 241 218.00 | 589 641.00 | | 241 218.00 |
| |
| 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 | 3 567 198.00 | | 48.00 | 3 567 198.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 567 246.00 | |
I4 DECREASES Grand Total | | | 3 567 246.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 567 198.00 | | 48.00 | 3 567 198.00 |
| |
| 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 | 2 285.00 | 2 285.00 | | 2 285.00 |
VB VAT | 380.00 | 380.00 | | 380.00 |
VI Group and Associates | 84.00 | 84.00 | | 84.00 |
VM Income taxes | 1 215.00 | 1 215.00 | | 1 215.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 595.00 | 1 595.00 | | 1 595.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 369.00 | 2 369.00 | | 2 369.00 |
