| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 042 433.00 | | 2 042 433.00 | 2 042 433.00 |
BZ Other receivables | 58 549.00 | | 58 549.00 | 58 549.00 |
CF Cash and cash equivalents | 1 009.00 | | 1 009.00 | 1 009.00 |
CJ TOTAL (II) | 59 558.00 | | 59 558.00 | 59 558.00 |
CO Grand total (0 to V) | 2 101 991.00 | | 2 101 991.00 | 2 101 991.00 |
CU Other investments | 2 042 433.00 | | 2 042 433.00 | 2 042 433.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | | | 400 000.00 |
DD Legal reserve (1) | 40 000.00 | | | 40 000.00 |
DG Other reserves | 1 356 681.00 | | | 1 356 681.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 280 836.00 | | | 280 836.00 |
DL TOTAL (I) | 2 077 516.00 | | | 2 077 516.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 657.00 | | | 22 657.00 |
DX Trade payables and related accounts | 1 818.00 | | | 1 818.00 |
EC TOTAL (IV) | 24 475.00 | | | 24 475.00 |
EE Grand total (I to V) | 2 101 991.00 | | | 2 101 991.00 |
EG Accrued income and payables due within one year | 24 475.00 | | | 24 475.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 235.00 | |
FZ Social Security Contributions | | | -1.00 | |
GF Total Operating Expenses (II) | | | 5 234.00 | |
GG - OPERATING RESULT (I - II) | | | -5 234.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 285 559.00 | |
GP Total financial income (V) | | | 285 559.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 285 559.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 280 325.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | -11.00 | | | -11.00 |
HK Income tax | -511.00 | | | -511.00 |
HL TOTAL REVENUE (I + III + V + VII) | 285 559.00 | | | 285 559.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 723.00 | | | 4 723.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 280 836.00 | | | 280 836.00 |
| |
| 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 | 2 042 433.00 | | | 2 042 433.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 042 433.00 | |
I4 DECREASES Grand Total | | | 2 042 433.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 042 433.00 | | | 2 042 433.00 |
| |
| 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 | 1 818.00 | 1 818.00 | | 1 818.00 |
VC Group and associates | 49 690.00 | 49 690.00 | | 49 690.00 |
VI Group and Associates | 22 657.00 | 22 657.00 | | 22 657.00 |
VM Income taxes | 8 859.00 | 8 859.00 | | 8 859.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 58 549.00 | 58 549.00 | | 58 549.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 475.00 | 24 475.00 | | 24 475.00 |
