| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 752 376.00 | | 3 752 376.00 | 3 752 376.00 |
BZ Other receivables | 1 768 557.00 | | 1 768 557.00 | 1 768 557.00 |
CF Cash and cash equivalents | 587 023.00 | | 587 023.00 | 587 023.00 |
CJ TOTAL (II) | 2 355 581.00 | | 2 355 581.00 | 2 355 581.00 |
CO Grand total (0 to V) | 6 107 957.00 | | 6 107 957.00 | 6 107 957.00 |
CU Other investments | 3 752 376.00 | | 3 752 376.00 | 3 752 376.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 785 000.00 | | | 1 785 000.00 |
DB Share, merger, contribution premiums, etc. | 1 634 838.00 | | | 1 634 838.00 |
DD Legal reserve (1) | 178 500.00 | | | 178 500.00 |
DE Statutory or contractual reserves | 2 074 335.00 | | | 2 074 335.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 393 918.00 | | | 393 918.00 |
DL TOTAL (I) | 6 066 590.00 | | | 6 066 590.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 999.00 | | | 40 999.00 |
DX Trade payables and related accounts | 23.00 | | | 23.00 |
DY Tax and social security liabilities | 344.00 | | | 344.00 |
EC TOTAL (IV) | 41 367.00 | | | 41 367.00 |
EE Grand total (I to V) | 6 107 957.00 | | | 6 107 957.00 |
EG Accrued income and payables due within one year | 41 367.00 | | | 41 367.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 821.00 | |
GF Total Operating Expenses (II) | | | 1 821.00 | |
GG - OPERATING RESULT (I - II) | | | -1 821.00 | |
GL Other interest and similar income | | | 408 886.00 | |
GP Total financial income (V) | | | 408 886.00 | |
GR Interest and similar expenses | | | 172.00 | |
GU Total financial expenses (VI) | | | 172.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 408 714.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 406 893.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 12 975.00 | | | 12 975.00 |
HL TOTAL REVENUE (I + III + V + VII) | 408 886.00 | | | 408 886.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 968.00 | | | 14 968.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 393 918.00 | | | 393 918.00 |
| |
| 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 | 3 752 376.00 | | | 3 752 376.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 752 376.00 | |
I4 DECREASES Grand Total | | | 3 752 376.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 752 376.00 | | | 3 752 376.00 |
| |
| 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 | 23.00 | 23.00 | | 23.00 |
8E Income Taxes | 344.00 | 344.00 | | 344.00 |
VI Group and Associates | 40 999.00 | 40 999.00 | | 40 999.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 768 557.00 | 1 768 557.00 | | 1 768 557.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 768 557.00 | 1 768 557.00 | | 1 768 557.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 367.00 | 41 367.00 | | 41 367.00 |
