| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 615 903.00 | | 615 903.00 | 615 903.00 |
BZ Other receivables | 27 713.00 | | 27 713.00 | 27 713.00 |
CF Cash and cash equivalents | 57 752.00 | | 57 752.00 | 57 752.00 |
CJ TOTAL (II) | 85 465.00 | | 85 465.00 | 85 465.00 |
CO Grand total (0 to V) | 701 368.00 | | 701 368.00 | 701 368.00 |
CS Evaluated investments - equity method | 615 903.00 | | 615 903.00 | 615 903.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 457 000.00 | 457 000.00 | | 457 000.00 |
DD Legal reserve (1) | 8 530.00 | 8 530.00 | | 8 530.00 |
DG Other reserves | 83 794.00 | 113 095.00 | | 83 794.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 975.00 | -4 301.00 | | 16 975.00 |
DL TOTAL (I) | 566 299.00 | 574 324.00 | | 566 299.00 |
DU Loans and Debts from Credit Institutions (3) | 70.00 | 65.00 | | 70.00 |
DV Miscellaneous Loans and Financial Debts (4) | 127 145.00 | 95 432.00 | | 127 145.00 |
DX Trade payables and related accounts | 7 854.00 | 2 146.00 | | 7 854.00 |
EC TOTAL (IV) | 135 069.00 | 97 643.00 | | 135 069.00 |
EE Grand total (I to V) | 701 368.00 | 671 967.00 | | 701 368.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 649.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
FY Salaries and Wages | | | 1 251.00 | |
GF Total Operating Expenses (II) | | | 8 025.00 | |
GG - OPERATING RESULT (I - II) | | | -8 025.00 | |
GP Total financial income (V) | | | 25 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 25 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 975.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 25 000.00 | | | 25 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 025.00 | 4 301.00 | | 8 025.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 975.00 | -4 301.00 | | 16 975.00 |
| |
| 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 | 615 903.00 | | | 615 903.00 |
I3 DECREASES Total Financial Fixed Assets | | | 615 903.00 | |
I4 DECREASES Grand Total | | | 615 903.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 615 903.00 | | | 615 903.00 |
| |
| 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 | 7 854.00 | 7 854.00 | | 7 854.00 |
UX Other trade receivables | 27 713.00 | 27 713.00 | | 27 713.00 |
VG Loans with a maturity of up to one year at origin | 70.00 | 70.00 | | 70.00 |
VI Group and Associates | 127 145.00 | 127 145.00 | | 127 145.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 713.00 | 27 713.00 | | 27 713.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 135 069.00 | 135 069.00 | | 135 069.00 |
