| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 369 470.00 | | 369 470.00 | 369 470.00 |
BZ Other receivables | 35 022.00 | | 35 022.00 | 35 022.00 |
CD Marketable securities | 50.00 | | 50.00 | 50.00 |
CF Cash and cash equivalents | 108 974.00 | | 108 974.00 | 108 974.00 |
CJ TOTAL (II) | 144 046.00 | | 144 046.00 | 144 046.00 |
CO Grand total (0 to V) | 513 516.00 | | 513 516.00 | 513 516.00 |
CS Evaluated investments - equity method | 369 470.00 | | 369 470.00 | 369 470.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 62 470.00 | 62 470.00 | | 62 470.00 |
DD Legal reserve (1) | 6 247.00 | 6 247.00 | | 6 247.00 |
DG Other reserves | 374 478.00 | 224 671.00 | | 374 478.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 868.00 | 149 807.00 | | 9 868.00 |
DL TOTAL (I) | 453 063.00 | 443 195.00 | | 453 063.00 |
DU Loans and Debts from Credit Institutions (3) | 58 609.00 | 76 664.00 | | 58 609.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 116.00 | | |
DX Trade payables and related accounts | 1 845.00 | 1 845.00 | | 1 845.00 |
EC TOTAL (IV) | 60 453.00 | 78 625.00 | | 60 453.00 |
EE Grand total (I to V) | 513 516.00 | 521 820.00 | | 513 516.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 5 454.00 | |
GF Total Operating Expenses (II) | | | 5 454.00 | |
GG - OPERATING RESULT (I - II) | | | -5 454.00 | |
GP Total financial income (V) | | | 10 001.00 | |
GU Total financial expenses (VI) | | | 1 575.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 426.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 972.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -6 896.00 | -6 374.00 | | -6 896.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 001.00 | 150 001.00 | | 10 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 133.00 | 194.00 | | 133.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 868.00 | 149 807.00 | | 9 868.00 |
| |
| 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 | 369 470.00 | | | 369 470.00 |
I3 DECREASES Total Financial Fixed Assets | | | 369 470.00 | |
I4 DECREASES Grand Total | | | 369 470.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 369 470.00 | | | 369 470.00 |
| |
| 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 | 1 845.00 | 1 845.00 | | 1 845.00 |
VH Loans with a maturity of more than one year at origin | 58 609.00 | 38 312.00 | | 58 609.00 |
VK Loans repaid during the year | 18 056.00 | | | 18 056.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 35 022.00 | 35 022.00 | | 35 022.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 35 022.00 | 35 022.00 | | 35 022.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 60 454.00 | 40 157.00 | | 60 454.00 |
