| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 696 035.00 | | 3 696 035.00 | 3 696 035.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 274 297.00 | | 274 297.00 | 274 297.00 |
CJ TOTAL (II) | 274 297.00 | | 274 297.00 | 274 297.00 |
CO Grand total (0 to V) | 3 970 332.00 | | 3 970 332.00 | 3 970 332.00 |
CU Other investments | 3 696 035.00 | | 3 696 035.00 | 3 696 035.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 696 035.00 | 3 696 035.00 | | 3 696 035.00 |
DD Legal reserve (1) | 1 778.00 | | | 1 778.00 |
DH Retained earnings | 33 774.00 | | | 33 774.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 227 313.00 | 35 552.00 | | 227 313.00 |
DL TOTAL (I) | 3 958 900.00 | 3 731 587.00 | | 3 958 900.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 648.00 | 10 648.00 | | 10 648.00 |
DX Trade payables and related accounts | 600.00 | 600.00 | | 600.00 |
DY Tax and social security liabilities | 184.00 | | | 184.00 |
EC TOTAL (IV) | 11 432.00 | 11 248.00 | | 11 432.00 |
EE Grand total (I to V) | 3 970 332.00 | 3 742 835.00 | | 3 970 332.00 |
EG Accrued income and payables due within one year | 11 432.00 | 11 248.00 | | 11 432.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 303.00 | |
GF Total Operating Expenses (II) | | | 1 303.00 | |
GG - OPERATING RESULT (I - II) | | | -1 303.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 228 800.00 | |
GP Total financial income (V) | | | 228 800.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 228 800.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 227 497.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 184.00 | | | 184.00 |
HL TOTAL REVENUE (I + III + V + VII) | 228 800.00 | 46 800.00 | | 228 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 487.00 | 11 248.00 | | 1 487.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 227 313.00 | 35 552.00 | | 227 313.00 |
| |
| 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 | 3 696 035.00 | | | 3 696 035.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 696 035.00 | |
I4 DECREASES Grand Total | | | 3 696 035.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 696 035.00 | | | 3 696 035.00 |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
8E Income Taxes | 184.00 | 184.00 | | 184.00 |
VI Group and Associates | 10 648.00 | 10 648.00 | | 10 648.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 432.00 | 11 432.00 | | 11 432.00 |
