| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 191 793.00 | | 191 793.00 | 191 793.00 |
BZ Other receivables | 1 131 072.00 | | 1 131 072.00 | 1 131 072.00 |
CF Cash and cash equivalents | 326 975.00 | | 326 975.00 | 326 975.00 |
CH Prepaid expenses | 1 479.00 | | 1 479.00 | 1 479.00 |
CJ TOTAL (II) | 1 459 526.00 | | 1 459 526.00 | 1 459 526.00 |
CO Grand total (0 to V) | 1 651 319.00 | | 1 651 319.00 | 1 651 319.00 |
CU Other investments | 191 793.00 | | 191 793.00 | 191 793.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 780.00 | | | 10 780.00 |
DB Share, merger, contribution premiums, etc. | 186 013.00 | | | 186 013.00 |
DD Legal reserve (1) | 1 078.00 | | | 1 078.00 |
DG Other reserves | 1 174 643.00 | | | 1 174 643.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 223 207.00 | | | 223 207.00 |
DL TOTAL (I) | 1 595 720.00 | | | 1 595 720.00 |
DU Loans and Debts from Credit Institutions (3) | 55.00 | | | 55.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 327.00 | | | 41 327.00 |
DX Trade payables and related accounts | 1 080.00 | | | 1 080.00 |
DY Tax and social security liabilities | 13 137.00 | | | 13 137.00 |
EC TOTAL (IV) | 55 599.00 | | | 55 599.00 |
EE Grand total (I to V) | 1 651 319.00 | | | 1 651 319.00 |
EG Accrued income and payables due within one year | 55 599.00 | | | 55 599.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 23 197.00 | |
GF Total Operating Expenses (II) | | | 23 197.00 | |
GG - OPERATING RESULT (I - II) | | | -23 197.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 294 236.00 | |
GL Other interest and similar income | | | 15 458.00 | |
GP Total financial income (V) | | | 309 695.00 | |
GR Interest and similar expenses | | | 213.00 | |
GU Total financial expenses (VI) | | | 213.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 309 482.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 286 285.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 63 078.00 | | | 63 078.00 |
HL TOTAL REVENUE (I + III + V + VII) | 309 695.00 | | | 309 695.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 86 488.00 | | | 86 488.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 223 207.00 | | | 223 207.00 |
| |
| 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 | 191 793.00 | | | 191 793.00 |
I3 DECREASES Total Financial Fixed Assets | | | 191 793.00 | |
I4 DECREASES Grand Total | | | 191 793.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 191 793.00 | | | 191 793.00 |
| |
| 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 | 1 080.00 | 1 080.00 | | 1 080.00 |
8E Income Taxes | 13 137.00 | 13 137.00 | | 13 137.00 |
VC Group and associates | 1 131 072.00 | 1 131 072.00 | | 1 131 072.00 |
VH Loans with a maturity of more than one year at origin | 55.00 | 55.00 | | 55.00 |
VI Group and Associates | 41 327.00 | 41 327.00 | | 41 327.00 |
VS Prepaid expenses | 1 479.00 | 1 479.00 | | 1 479.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 132 551.00 | 1 132 551.00 | | 1 132 551.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 55 599.00 | 55 599.00 | | 55 599.00 |
