| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 100 036.00 | | 100 036.00 | 100 036.00 |
BJ TOTAL (I) | 524 360.00 | | 524 360.00 | 524 360.00 |
BZ Other receivables | 464.00 | | 464.00 | 464.00 |
CF Cash and cash equivalents | 308 300.00 | | 308 300.00 | 308 300.00 |
CJ TOTAL (II) | 308 764.00 | | 308 764.00 | 308 764.00 |
CO Grand total (0 to V) | 833 124.00 | | 833 124.00 | 833 124.00 |
CS Evaluated investments - equity method | 424 324.00 | | 424 324.00 | 424 324.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 284 176.00 | 284 176.00 | | 284 176.00 |
DD Legal reserve (1) | 5 280.00 | 4 766.00 | | 5 280.00 |
DG Other reserves | 289.00 | 90 540.00 | | 289.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 195 850.00 | 10 263.00 | | 195 850.00 |
DL TOTAL (I) | 485 595.00 | 389 745.00 | | 485 595.00 |
DV Miscellaneous Loans and Financial Debts (4) | 340 549.00 | 464 924.00 | | 340 549.00 |
DW Advances and down payments received on current orders | 5 628.00 | 6 644.00 | | 5 628.00 |
DY Tax and social security liabilities | 1 352.00 | 1 415.00 | | 1 352.00 |
EC TOTAL (IV) | 347 529.00 | 472 984.00 | | 347 529.00 |
EE Grand total (I to V) | 833 124.00 | 862 728.00 | | 833 124.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 943.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 7 943.00 | |
GG - OPERATING RESULT (I - II) | | | -7 943.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 009.00 | |
GL Other interest and similar income | | | 8 133.00 | |
GP Total financial income (V) | | | 208 142.00 | |
GR Interest and similar expenses | | | 4 217.00 | |
GU Total financial expenses (VI) | | | 4 217.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 203 925.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 195 982.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 220.00 | 18 108.00 | | 1 220.00 |
HD Total exceptional income (VII) | 1 220.00 | 18 108.00 | | 1 220.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 220.00 | 18 108.00 | | 1 220.00 |
HK Income tax | 1 352.00 | 1 415.00 | | 1 352.00 |
HL TOTAL REVENUE (I + III + V + VII) | 209 362.00 | 26 195.00 | | 209 362.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 512.00 | 15 932.00 | | 13 512.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 195 850.00 | 10 263.00 | | 195 850.00 |
| |
| 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 | 524 360.00 | | | 524 360.00 |
I3 DECREASES Total Financial Fixed Assets | | | 524 360.00 | |
I4 DECREASES Grand Total | | | 524 360.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 524 360.00 | | | 524 360.00 |
| |
| 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 | 5 628.00 | 5 628.00 | | 5 628.00 |
8E Income Taxes | 1 352.00 | 1 352.00 | | 1 352.00 |
VI Group and Associates | 340 549.00 | 340 549.00 | | 340 549.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 464.00 | 464.00 | | 464.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 464.00 | 464.00 | | 464.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 347 529.00 | 347 529.00 | | 347 529.00 |
