| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 7.00 | |
BJ TOTAL (I) | 943 260.00 | | 943 260.00 | 943 260.00 |
BZ Other receivables | 1 015.00 | | 1 015.00 | 1 015.00 |
CF Cash and cash equivalents | 6 374.00 | | 6 374.00 | 6 374.00 |
CJ TOTAL (II) | 7 389.00 | | 7 389.00 | 7 389.00 |
CO Grand total (0 to V) | 950 649.00 | | 950 649.00 | 950 649.00 |
CU Other investments | 943 260.00 | | 943 260.00 | 943 260.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 980.00 | 100 980.00 | | 100 980.00 |
DD Legal reserve (1) | 10 098.00 | 10 098.00 | | 10 098.00 |
DG Other reserves | 702 901.00 | 698 673.00 | | 702 901.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 445.00 | 22 909.00 | | 10 445.00 |
DL TOTAL (I) | 824 424.00 | 832 660.00 | | 824 424.00 |
DV Miscellaneous Loans and Financial Debts (4) | 120 620.00 | 115 188.00 | | 120 620.00 |
DX Trade payables and related accounts | 992.00 | 972.00 | | 992.00 |
DY Tax and social security liabilities | 4 612.00 | 4 720.00 | | 4 612.00 |
EC TOTAL (IV) | 126 225.00 | 120 880.00 | | 126 225.00 |
EE Grand total (I to V) | 950 649.00 | 953 541.00 | | 950 649.00 |
EI Including equity loans | 120 620.00 | | | 120 620.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 299.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 299.00 | |
GG - OPERATING RESULT (I - II) | | | -1 299.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 12 019.00 | |
GP Total financial income (V) | | | 12 019.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 12 019.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 719.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 108.00 | | | 108.00 |
HD Total exceptional income (VII) | 108.00 | | | 108.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 108.00 | | | 108.00 |
HK Income tax | 382.00 | -156.00 | | 382.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 127.00 | 24 038.00 | | 12 127.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 681.00 | 1 128.00 | | 1 681.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 445.00 | 22 909.00 | | 10 445.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
IY DECREASES Total Tangible Fixed Assets | 126 225.00 | 126 225.00 | | 126 225.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 943 261.00 | | | 943 261.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 015.00 | 1 015.00 | | 1 015.00 |
| |
| 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 | 993.00 | 993.00 | | 993.00 |
VI Group and Associates | 120 620.00 | 120 620.00 | | 120 620.00 |
VM Income taxes | 1 015.00 | 1 015.00 | | 1 015.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 612.00 | 4 612.00 | | 4 612.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 015.00 | 1 015.00 | | 1 015.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 126 225.00 | 126 225.00 | | 126 225.00 |
