| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 759.00 | 759.00 | | 759.00 |
BJ TOTAL (I) | 531 772.00 | 759.00 | 531 013.00 | 531 772.00 |
BZ Other receivables | 245 057.00 | | 245 057.00 | 245 057.00 |
CF Cash and cash equivalents | 13 506.00 | | 13 506.00 | 13 506.00 |
CJ TOTAL (II) | 258 563.00 | | 258 563.00 | 258 563.00 |
CO Grand total (0 to V) | 790 335.00 | 759.00 | 789 576.00 | 790 335.00 |
CU Other investments | 531 013.00 | | 531 013.00 | 531 013.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 252 785.00 | 356 390.00 | | 252 785.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 284 533.00 | 186 394.00 | | 284 533.00 |
DK Regulated provisions | 10 850.00 | 10 850.00 | | 10 850.00 |
DL TOTAL (I) | 559 167.00 | 564 635.00 | | 559 167.00 |
DV Miscellaneous Loans and Financial Debts (4) | 841.00 | 827.00 | | 841.00 |
DX Trade payables and related accounts | 9 060.00 | 7 128.00 | | 9 060.00 |
DY Tax and social security liabilities | 220 507.00 | 85 397.00 | | 220 507.00 |
EC TOTAL (IV) | 230 408.00 | 93 352.00 | | 230 408.00 |
EE Grand total (I to V) | 789 576.00 | 657 987.00 | | 789 576.00 |
EG Accrued income and payables due within one year | 230 408.00 | 93 352.00 | | 230 408.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 064.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 9 065.00 | |
GG - OPERATING RESULT (I - II) | | | -9 065.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 291 776.00 | |
GL Other interest and similar income | | | 168.00 | |
GP Total financial income (V) | | | 291 944.00 | |
GR Interest and similar expenses | | | 29.00 | |
GU Total financial expenses (VI) | | | 29.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 291 916.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 282 851.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 682.00 | -1 628.00 | | -1 682.00 |
HL TOTAL REVENUE (I + III + V + VII) | 291 944.00 | 192 505.00 | | 291 944.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 411.00 | 6 111.00 | | 7 411.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 284 533.00 | 186 394.00 | | 284 533.00 |
| |
| 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 | 531 772.00 | | | 531 772.00 |
I3 DECREASES Total Financial Fixed Assets | | | 531 013.00 | |
I4 DECREASES Grand Total | | | 531 772.00 | |
IO DECREASES Total including other intangible assets | | | 759.00 | |
KD ACQUISITIONS Total including other intangible assets | 759.00 | | | 759.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 531 013.00 | | | 531 013.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 759.00 | | | 759.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 759.00 | | | 759.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 10 850.00 | | | 10 850.00 |
7C Grand total | 10 850.00 | | | 10 850.00 |
| |
| 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 | 9 060.00 | 9 060.00 | | 9 060.00 |
8E Income Taxes | 220 507.00 | 220 507.00 | | 220 507.00 |
VB VAT | 4 313.00 | 4 313.00 | | 4 313.00 |
VC Group and associates | 240 744.00 | 240 744.00 | | 240 744.00 |
VI Group and Associates | 841.00 | 841.00 | | 841.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 245 057.00 | 245 057.00 | | 245 057.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 230 408.00 | 230 408.00 | | 230 408.00 |
