| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | 3 610.00 | |
BZ Other receivables | | | 206 586.00 | |
CF Cash and cash equivalents | | | 208 772.00 | |
CJ TOTAL (II) | | | 415 358.00 | |
CO Grand total (0 to V) | | | 418 968.00 | |
CU Other investments | | | 3 610.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 64 530.00 | 64 530.00 | | 64 530.00 |
DB Share, merger, contribution premiums, etc. | 52.00 | 52.00 | | 52.00 |
DD Legal reserve (1) | 6 453.00 | 6 453.00 | | 6 453.00 |
DF Regulated reserves (1) | 1 053.00 | 1 053.00 | | 1 053.00 |
DG Other reserves | 278 597.00 | 278 567.00 | | 278 597.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 782.00 | 21 410.00 | | 25 782.00 |
DL TOTAL (I) | 376 468.00 | 372 067.00 | | 376 468.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 018.00 | 40 667.00 | | 40 018.00 |
DX Trade payables and related accounts | 2 480.00 | 3 531.00 | | 2 480.00 |
EC TOTAL (IV) | 42 499.00 | 44 198.00 | | 42 499.00 |
EE Grand total (I to V) | 418 968.00 | 416 266.00 | | 418 968.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 345.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 272.00 | |
GF Total Operating Expenses (II) | | | 2 618.00 | |
GG - OPERATING RESULT (I - II) | | | -2 618.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 28 400.00 | |
GP Total financial income (V) | | | 28 400.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 28 400.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 782.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 28 400.00 | 28 737.00 | | 28 400.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 618.00 | 7 327.00 | | 2 618.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 782.00 | 21 410.00 | | 25 782.00 |
| |
| 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 | 3 610.00 | | | 3 610.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 610.00 | |
I4 DECREASES Grand Total | | | 3 610.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 610.00 | | | 3 610.00 |
| |
| 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 | 2 481.00 | 2 481.00 | | 2 481.00 |
VC Group and associates | 206 586.00 | 206 586.00 | | 206 586.00 |
VI Group and Associates | 40 019.00 | 40 019.00 | | 40 019.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 206 586.00 | 206 586.00 | | 206 586.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42 499.00 | 42 499.00 | | 42 499.00 |
