| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 042 246.00 | | 1 042 246.00 | 1 042 246.00 |
BZ Other receivables | 141 136.00 | | 141 136.00 | 141 136.00 |
CF Cash and cash equivalents | 694 053.00 | | 694 053.00 | 694 053.00 |
CJ TOTAL (II) | 835 189.00 | | 835 189.00 | 835 189.00 |
CO Grand total (0 to V) | 1 877 435.00 | | 1 877 435.00 | 1 877 435.00 |
CU Other investments | 1 042 246.00 | | 1 042 246.00 | 1 042 246.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 1 520 754.00 | 1 380 912.00 | | 1 520 754.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 310 689.00 | 175 592.00 | | 310 689.00 |
DL TOTAL (I) | 1 873 367.00 | 1 598 428.00 | | 1 873 367.00 |
DU Loans and Debts from Credit Institutions (3) | 10.00 | 10.00 | | 10.00 |
DX Trade payables and related accounts | 4 059.00 | 5 416.00 | | 4 059.00 |
EC TOTAL (IV) | 4 069.00 | 5 426.00 | | 4 069.00 |
EE Grand total (I to V) | 1 877 435.00 | 1 603 854.00 | | 1 877 435.00 |
EG Accrued income and payables due within one year | 4 069.00 | 5 426.00 | | 4 069.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 4 075.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 4 075.00 | |
GG - OPERATING RESULT (I - II) | | | -4 075.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 314 193.00 | |
GL Other interest and similar income | | | 571.00 | |
GP Total financial income (V) | | | 314 764.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 314 764.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 310 689.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 314 764.00 | 181 701.00 | | 314 764.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 075.00 | 6 109.00 | | 4 075.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 310 689.00 | 175 592.00 | | 310 689.00 |
| |
| 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 | 1 042 246.00 | | | 1 042 246.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 042 246.00 | |
I4 DECREASES Grand Total | | | 1 042 246.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 042 246.00 | | | 1 042 246.00 |
| |
| 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 | 4 059.00 | 4 059.00 | | 4 059.00 |
VC Group and associates | 141 136.00 | 141 136.00 | | 141 136.00 |
VG Loans with a maturity of up to one year at origin | 10.00 | 10.00 | | 10.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 141 136.00 | 141 136.00 | | 141 136.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 069.00 | 4 069.00 | | 4 069.00 |
