| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 340.00 | 1 340.00 | | 1 340.00 |
BJ TOTAL (I) | 10 321 340.00 | 1 340.00 | 10 320 000.00 | 10 321 340.00 |
BZ Other receivables | 1 000.00 | | 1 000.00 | 1 000.00 |
CF Cash and cash equivalents | 508 595.00 | | 508 595.00 | 508 595.00 |
CJ TOTAL (II) | 509 595.00 | | 509 595.00 | 509 595.00 |
CO Grand total (0 to V) | 10 830 935.00 | 1 340.00 | 10 829 595.00 | 10 830 935.00 |
CS Evaluated investments - equity method | 10 320 000.00 | | 10 320 000.00 | 10 320 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 320 390.00 | 10 320 390.00 | | 10 320 390.00 |
DD Legal reserve (1) | 154 669.00 | 137 597.00 | | 154 669.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 337 168.00 | 341 402.00 | | 337 168.00 |
DL TOTAL (I) | 10 812 227.00 | 10 799 389.00 | | 10 812 227.00 |
DX Trade payables and related accounts | 16 498.00 | 9 400.00 | | 16 498.00 |
DY Tax and social security liabilities | 656.00 | 1 617.00 | | 656.00 |
EA Other liabilities | 214.00 | 214.00 | | 214.00 |
EC TOTAL (IV) | 17 368.00 | 11 231.00 | | 17 368.00 |
EE Grand total (I to V) | 10 829 595.00 | 10 810 620.00 | | 10 829 595.00 |
EG Accrued income and payables due within one year | 17 368.00 | 11 231.00 | | 17 368.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 13 172.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 13 176.00 | |
GG - OPERATING RESULT (I - II) | | | -13 176.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 351 000.00 | |
GP Total financial income (V) | | | 351 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 351 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 337 824.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 656.00 | 1 403.00 | | 656.00 |
HL TOTAL REVENUE (I + III + V + VII) | 351 000.00 | 351 000.00 | | 351 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 832.00 | 9 598.00 | | 13 832.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 337 168.00 | 341 402.00 | | 337 168.00 |
| |
| 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 | 10 321 340.00 | | | 10 321 340.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 320 000.00 | |
I4 DECREASES Grand Total | | | 10 321 340.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 340.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 340.00 | | | 1 340.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 320 000.00 | | | 10 320 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 340.00 | | | 1 340.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 340.00 | | | 1 340.00 |
| |
| 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 | 16 498.00 | 16 498.00 | | 16 498.00 |
8E Income Taxes | 656.00 | 656.00 | | 656.00 |
8K Other liabilities (including liabilities related to repo transactions) | 214.00 | 214.00 | | 214.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 000.00 | 1 000.00 | | 1 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 000.00 | 1 000.00 | | 1 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 368.00 | 17 368.00 | | 17 368.00 |
