| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 717 890.00 | | 717 890.00 | 717 890.00 |
BZ Other receivables | 377 298.00 | | 377 298.00 | 377 298.00 |
CF Cash and cash equivalents | 24 737.00 | | 24 737.00 | 24 737.00 |
CJ TOTAL (II) | 402 035.00 | | 402 035.00 | 402 035.00 |
CO Grand total (0 to V) | 1 119 925.00 | | 1 119 925.00 | 1 119 925.00 |
CU Other investments | 717 890.00 | | 717 890.00 | 717 890.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | | | 300 000.00 |
DB Share, merger, contribution premiums, etc. | 1 532.00 | | | 1 532.00 |
DD Legal reserve (1) | 30 000.00 | | | 30 000.00 |
DG Other reserves | 585 198.00 | | | 585 198.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 200 024.00 | | | 200 024.00 |
DL TOTAL (I) | 1 116 755.00 | | | 1 116 755.00 |
DV Miscellaneous Loans and Financial Debts (4) | 740.00 | | | 740.00 |
DX Trade payables and related accounts | 2 430.00 | | | 2 430.00 |
EC TOTAL (IV) | 3 170.00 | | | 3 170.00 |
EE Grand total (I to V) | 1 119 925.00 | | | 1 119 925.00 |
EG Accrued income and payables due within one year | 3 170.00 | | | 3 170.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 164.00 | |
FR Total operating income (I) | | | 164.00 | |
FW Other purchases and external expenses | | | 3 386.00 | |
GF Total Operating Expenses (II) | | | 3 386.00 | |
GG - OPERATING RESULT (I - II) | | | -3 222.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 204 111.00 | |
GP Total financial income (V) | | | 204 111.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 204 111.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 200 889.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 164.00 | | | 164.00 |
HK Income tax | 865.00 | | | 865.00 |
HL TOTAL REVENUE (I + III + V + VII) | 204 275.00 | | | 204 275.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 251.00 | | | 4 251.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 200 024.00 | | | 200 024.00 |
| |
| 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 | 717 890.00 | | | 717 890.00 |
I3 DECREASES Total Financial Fixed Assets | | | 717 890.00 | |
I4 DECREASES Grand Total | | | 717 890.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 717 890.00 | | | 717 890.00 |
| |
| 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 | 2 430.00 | 2 430.00 | | 2 430.00 |
VI Group and Associates | 740.00 | 740.00 | | 740.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 377 299.00 | 377 299.00 | | 377 299.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 377 299.00 | 377 299.00 | | 377 299.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 170.00 | 3 170.00 | | 3 170.00 |
