| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 17 002 500.00 | | 17 002 500.00 | 17 002 500.00 |
BZ Other receivables | 112 387.00 | | 112 387.00 | 112 387.00 |
CF Cash and cash equivalents | 195 374.00 | | 195 374.00 | 195 374.00 |
CJ TOTAL (II) | 307 761.00 | | 307 761.00 | 307 761.00 |
CO Grand total (0 to V) | 17 310 261.00 | | 17 310 261.00 | 17 310 261.00 |
CU Other investments | 17 002 500.00 | | 17 002 500.00 | 17 002 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 17 002 500.00 | 17 002 500.00 | | 17 002 500.00 |
DD Legal reserve (1) | 80 634.00 | 14 778.00 | | 80 634.00 |
DG Other reserves | 115 056.00 | 1 259.00 | | 115 056.00 |
DH Retained earnings | | -1 137 467.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 109 281.00 | 1 317 120.00 | | 109 281.00 |
DL TOTAL (I) | 17 307 471.00 | 17 198 190.00 | | 17 307 471.00 |
DX Trade payables and related accounts | 2 346.00 | 2 345.00 | | 2 346.00 |
DY Tax and social security liabilities | 444.00 | 13 012.00 | | 444.00 |
EC TOTAL (IV) | 2 790.00 | 15 357.00 | | 2 790.00 |
EE Grand total (I to V) | 17 310 261.00 | 17 213 547.00 | | 17 310 261.00 |
EG Accrued income and payables due within one year | 2 790.00 | 15 357.00 | | 2 790.00 |
| |
| 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 | | | 2 634.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 2 635.00 | |
GG - OPERATING RESULT (I - II) | | | -2 635.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 112 387.00 | |
GP Total financial income (V) | | | 112 387.00 | |
GR Interest and similar expenses | | | 27.00 | |
GU Total financial expenses (VI) | | | 27.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 112 360.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 109 725.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 602.00 | | |
HD Total exceptional income (VII) | | 1 602.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 602.00 | | |
HK Income tax | 444.00 | 13 012.00 | | 444.00 |
HL TOTAL REVENUE (I + III + V + VII) | 112 387.00 | 1 334 193.00 | | 112 387.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 106.00 | 17 073.00 | | 3 106.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 109 281.00 | 1 317 120.00 | | 109 281.00 |
| |
| 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 | 17 002 500.00 | | | 17 002 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 002 500.00 | |
I4 DECREASES Grand Total | | | 17 002 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 002 500.00 | | | 17 002 500.00 |
| |
| 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 | 2 346.00 | 2 346.00 | | 2 346.00 |
8E Income Taxes | 444.00 | 444.00 | | 444.00 |
VC Group and associates | 112 387.00 | 112 387.00 | | 112 387.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 112 387.00 | 112 387.00 | | 112 387.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 790.00 | 2 790.00 | | 2 790.00 |
