| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 319 788.00 | | 319 788.00 | 319 788.00 |
BZ Other receivables | 171 783.00 | | 171 783.00 | 171 783.00 |
CF Cash and cash equivalents | 43 416.00 | | 43 416.00 | 43 416.00 |
CJ TOTAL (II) | 215 200.00 | | 215 200.00 | 215 200.00 |
CO Grand total (0 to V) | 534 988.00 | | 534 988.00 | 534 988.00 |
CU Other investments | 319 788.00 | | 319 788.00 | 319 788.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 223 000.00 | 223 000.00 | | 223 000.00 |
DD Legal reserve (1) | 10 534.00 | 5 587.00 | | 10 534.00 |
DG Other reserves | 200 160.00 | 106 158.00 | | 200 160.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 79 714.00 | 98 948.00 | | 79 714.00 |
DL TOTAL (I) | 513 408.00 | 433 694.00 | | 513 408.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 662.00 | 19 662.00 | | 19 662.00 |
DX Trade payables and related accounts | 1 261.00 | 1 200.00 | | 1 261.00 |
DY Tax and social security liabilities | 656.00 | 634.00 | | 656.00 |
EC TOTAL (IV) | 21 579.00 | 21 497.00 | | 21 579.00 |
EE Grand total (I to V) | 534 988.00 | 455 191.00 | | 534 988.00 |
EG Accrued income and payables due within one year | 21 579.00 | 21 497.00 | | 21 579.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 112.00 | |
FX Taxes, duties, and similar payments | | | 152.00 | |
GF Total Operating Expenses (II) | | | 2 264.00 | |
GG - OPERATING RESULT (I - II) | | | -2 264.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 80 000.00 | |
GK Income from other securities and fixed asset receivables | | | 2 634.00 | |
GP Total financial income (V) | | | 82 634.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 82 634.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 80 370.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 656.00 | 634.00 | | 656.00 |
HL TOTAL REVENUE (I + III + V + VII) | 82 634.00 | 100 992.00 | | 82 634.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 920.00 | 2 043.00 | | 2 920.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 79 714.00 | 98 948.00 | | 79 714.00 |
| |
| 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 | 239 773.00 | | 80 015.00 | 239 773.00 |
I3 DECREASES Total Financial Fixed Assets | | | 319 788.00 | |
I4 DECREASES Grand Total | | | 319 788.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 239 773.00 | | 80 015.00 | 239 773.00 |
| |
| 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 | 1 261.00 | 1 261.00 | | 1 261.00 |
8E Income Taxes | 656.00 | 656.00 | | 656.00 |
VC Group and associates | 171 783.00 | 171 783.00 | | 171 783.00 |
VI Group and Associates | 19 662.00 | 19 662.00 | | 19 662.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 171 783.00 | 171 783.00 | | 171 783.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 580.00 | 21 580.00 | | 21 580.00 |
