| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 376 202.00 | | 376 202.00 | 376 202.00 |
BZ Other receivables | 65 025.00 | | 65 025.00 | 65 025.00 |
CF Cash and cash equivalents | 28 220.00 | | 28 220.00 | 28 220.00 |
CJ TOTAL (II) | 93 245.00 | | 93 245.00 | 93 245.00 |
CO Grand total (0 to V) | 469 447.00 | | 469 447.00 | 469 447.00 |
CS Evaluated investments - equity method | 376 202.00 | | 376 202.00 | 376 202.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 421 656.00 | 421 656.00 | | 421 656.00 |
DD Legal reserve (1) | 1 905.00 | 1 905.00 | | 1 905.00 |
DG Other reserves | | 419.00 | | |
DH Retained earnings | -45 642.00 | | | -45 642.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 59 948.00 | -1 612.00 | | 59 948.00 |
DL TOTAL (I) | 437 867.00 | 422 369.00 | | 437 867.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 382.00 | 3 007.00 | | 22 382.00 |
DX Trade payables and related accounts | 4 053.00 | 2 621.00 | | 4 053.00 |
EA Other liabilities | 5 145.00 | 1 890.00 | | 5 145.00 |
EC TOTAL (IV) | 31 581.00 | 7 519.00 | | 31 581.00 |
EE Grand total (I to V) | 469 447.00 | 429 888.00 | | 469 447.00 |
EG Accrued income and payables due within one year | 31 581.00 | 7 519.00 | | 31 581.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 545.00 | |
GF Total Operating Expenses (II) | | | 1 545.00 | |
GG - OPERATING RESULT (I - II) | | | -1 545.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 61 548.00 | |
GP Total financial income (V) | | | 61 548.00 | |
GR Interest and similar expenses | | | 55.00 | |
GU Total financial expenses (VI) | | | 55.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 61 493.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 59 948.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 61 548.00 | | | 61 548.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 600.00 | 1 612.00 | | 1 600.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 59 948.00 | -1 612.00 | | 59 948.00 |
| |
| 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 | 376 202.00 | | | 376 202.00 |
I3 DECREASES Total Financial Fixed Assets | | | 376 202.00 | |
I4 DECREASES Grand Total | | | 376 202.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 376 202.00 | | | 376 202.00 |
| |
| 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 | 4 053.00 | 4 053.00 | | 4 053.00 |
VC Group and associates | 65 025.00 | 65 025.00 | | 65 025.00 |
VI Group and Associates | 27 527.00 | 27 527.00 | | 27 527.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 025.00 | 65 025.00 | | 65 025.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 581.00 | 31 581.00 | | 31 581.00 |
