| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 785.00 | | 1 785.00 | 1 785.00 |
BD Other fixed assets | 189 720.00 | | 189 720.00 | 189 720.00 |
BJ TOTAL (I) | 8 432 505.00 | | 8 432 505.00 | 8 432 505.00 |
BZ Other receivables | 2.00 | | 2.00 | 2.00 |
CF Cash and cash equivalents | 13 220.00 | | 13 220.00 | 13 220.00 |
CJ TOTAL (II) | 13 222.00 | | 13 222.00 | 13 222.00 |
CO Grand total (0 to V) | 8 445 728.00 | | 8 445 728.00 | 8 445 728.00 |
CU Other investments | 8 241 000.00 | | 8 241 000.00 | 8 241 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 241 000.00 | 8 241 000.00 | | 8 241 000.00 |
DD Legal reserve (1) | 148 047.00 | | | 148 047.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 56 007.00 | 148 047.00 | | 56 007.00 |
DL TOTAL (I) | 8 445 055.00 | 8 389 047.00 | | 8 445 055.00 |
DY Tax and social security liabilities | 673.00 | 1 257.00 | | 673.00 |
EC TOTAL (IV) | 673.00 | 1 257.00 | | 673.00 |
EE Grand total (I to V) | 8 445 728.00 | 8 390 304.00 | | 8 445 728.00 |
EG Accrued income and payables due within one year | 673.00 | 1 257.00 | | 673.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 43.00 | |
GF Total Operating Expenses (II) | | | 43.00 | |
GG - OPERATING RESULT (I - II) | | | -43.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 54 940.00 | |
GL Other interest and similar income | | | 1 784.00 | |
GP Total financial income (V) | | | 56 724.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 56 724.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 56 680.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 673.00 | 1 257.00 | | 673.00 |
HL TOTAL REVENUE (I + III + V + VII) | 56 724.00 | 149 319.00 | | 56 724.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 716.00 | 1 272.00 | | 716.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 56 007.00 | 148 047.00 | | 56 007.00 |
| |
| 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 | 8 381 981.00 | | 191 504.00 | 8 381 981.00 |
I3 DECREASES Total Financial Fixed Assets | | 140 981.00 | 1 784.00 | |
I4 DECREASES Grand Total | | 140 981.00 | 8 432 504.00 | |
IO DECREASES Total including other intangible assets | | | 8 241 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 189 720.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 241 000.00 | | | 8 241 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 189 720.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 140 981.00 | | 1 784.00 | 140 981.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 2.00 | 2.00 | | 2.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2.00 | 2.00 | | 2.00 |
VW VAT | 673.00 | 673.00 | | 673.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 673.00 | 673.00 | | 673.00 |
