| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 208 900.00 | | 208 900.00 | 208 900.00 |
BZ Other receivables | 284 557.00 | | 284 557.00 | 284 557.00 |
CF Cash and cash equivalents | 203 993.00 | | 203 993.00 | 203 993.00 |
CJ TOTAL (II) | 488 550.00 | | 488 550.00 | 488 550.00 |
CO Grand total (0 to V) | 697 450.00 | | 697 450.00 | 697 450.00 |
CU Other investments | 208 900.00 | | 208 900.00 | 208 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 411 600.00 | 411 600.00 | | 411 600.00 |
DD Legal reserve (1) | 19 419.00 | 16 014.00 | | 19 419.00 |
DG Other reserves | 245 796.00 | 222 102.00 | | 245 796.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 360.00 | 68 098.00 | | 18 360.00 |
DL TOTAL (I) | 695 175.00 | 717 815.00 | | 695 175.00 |
DX Trade payables and related accounts | 2 276.00 | 1 436.00 | | 2 276.00 |
EC TOTAL (IV) | 2 276.00 | 1 436.00 | | 2 276.00 |
EE Grand total (I to V) | 697 450.00 | 719 250.00 | | 697 450.00 |
EG Accrued income and payables due within one year | 2 276.00 | 1 436.00 | | 2 276.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 210.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 210.00 | |
GG - OPERATING RESULT (I - II) | | | -2 210.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 570.00 | |
GL Other interest and similar income | | | 20 000.00 | |
GP Total financial income (V) | | | 20 570.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 570.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 360.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 20 570.00 | 70 718.00 | | 20 570.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 210.00 | 2 620.00 | | 2 210.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 360.00 | 68 098.00 | | 18 360.00 |
| |
| 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 | 208 900.00 | | | 208 900.00 |
I3 DECREASES Total Financial Fixed Assets | | | 208 900.00 | |
I4 DECREASES Grand Total | | | 208 900.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 208 900.00 | | | 208 900.00 |
| |
| 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 | 2 276.00 | 2 276.00 | | 2 276.00 |
VC Group and associates | 225 800.00 | 225 800.00 | | 225 800.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 58 757.00 | 58 757.00 | | 58 757.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 284 557.00 | 284 557.00 | | 284 557.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 276.00 | 2 276.00 | | 2 276.00 |
