| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 524 340.00 | | 524 340.00 | 524 340.00 |
BZ Other receivables | 979 848.00 | | 979 848.00 | 979 848.00 |
CF Cash and cash equivalents | 203 002.00 | | 203 002.00 | 203 002.00 |
CJ TOTAL (II) | 1 182 851.00 | | 1 182 851.00 | 1 182 851.00 |
CO Grand total (0 to V) | 1 707 191.00 | | 1 707 191.00 | 1 707 191.00 |
CR Shares due in more than one year | 967 803.00 | | | 967 803.00 |
CU Other investments | 524 340.00 | | 524 340.00 | 524 340.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 260 000.00 | | | 260 000.00 |
DD Legal reserve (1) | 26 000.00 | | | 26 000.00 |
DG Other reserves | 1 257 410.00 | | | 1 257 410.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 160 804.00 | | | 160 804.00 |
DL TOTAL (I) | 1 704 215.00 | | | 1 704 215.00 |
DX Trade payables and related accounts | 2 050.00 | | | 2 050.00 |
DY Tax and social security liabilities | 926.00 | | | 926.00 |
EC TOTAL (IV) | 2 976.00 | | | 2 976.00 |
EE Grand total (I to V) | 1 707 191.00 | | | 1 707 191.00 |
EG Accrued income and payables due within one year | 2 976.00 | | | 2 976.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 841.00 | |
FZ Social Security Contributions | | | 101.00 | |
GF Total Operating Expenses (II) | | | 2 942.00 | |
GG - OPERATING RESULT (I - II) | | | -2 942.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 166 269.00 | |
GP Total financial income (V) | | | 166 269.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 166 269.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 163 326.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 522.00 | | | 2 522.00 |
HL TOTAL REVENUE (I + III + V + VII) | 166 269.00 | | | 166 269.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 464.00 | | | 5 464.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 160 804.00 | | | 160 804.00 |
| |
| 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 | 524 340.00 | | | 524 340.00 |
I3 DECREASES Total Financial Fixed Assets | | | 524 340.00 | |
I4 DECREASES Grand Total | | | 524 340.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 524 340.00 | | | 524 340.00 |
| |
| 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 | 2 050.00 | 2 050.00 | | 2 050.00 |
8D Social Security and Other Social Organizations | 926.00 | 926.00 | | 926.00 |
UX Other trade receivables | 979 849.00 | 12 045.00 | 967 804.00 | 979 849.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 979 849.00 | 12 045.00 | 967 804.00 | 979 849.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 976.00 | 2 976.00 | | 2 976.00 |
