| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 446 701.00 | | 4 446 701.00 | 4 446 701.00 |
BZ Other receivables | 2 002 044.00 | | 2 002 044.00 | 2 002 044.00 |
CF Cash and cash equivalents | 404 956.00 | | 404 956.00 | 404 956.00 |
CJ TOTAL (II) | 2 407 000.00 | | 2 407 000.00 | 2 407 000.00 |
CO Grand total (0 to V) | 6 853 701.00 | | 6 853 701.00 | 6 853 701.00 |
CU Other investments | 4 446 701.00 | | 4 446 701.00 | 4 446 701.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 132 600.00 | 4 132 600.00 | | 4 132 600.00 |
DB Share, merger, contribution premiums, etc. | 215 600.00 | 215 600.00 | | 215 600.00 |
DD Legal reserve (1) | 52 827.00 | 37 136.00 | | 52 827.00 |
DG Other reserves | 607 687.00 | 310 270.00 | | 607 687.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 322 707.00 | 313 108.00 | | 322 707.00 |
DL TOTAL (I) | 5 331 421.00 | 5 008 714.00 | | 5 331 421.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 500 244.00 | 521.00 | | 1 500 244.00 |
DX Trade payables and related accounts | 22 036.00 | 19 469.00 | | 22 036.00 |
EC TOTAL (IV) | 1 522 280.00 | 19 990.00 | | 1 522 280.00 |
EE Grand total (I to V) | 6 853 701.00 | 5 028 704.00 | | 6 853 701.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 18 409.00 | |
FX Taxes, duties, and similar payments | | | | |
FZ Social Security Contributions | | | 1 030.00 | |
GF Total Operating Expenses (II) | | | 19 439.00 | |
GG - OPERATING RESULT (I - II) | | | -19 439.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 334 800.00 | |
GL Other interest and similar income | | | 7 346.00 | |
GP Total financial income (V) | | | 342 146.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 342 146.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 322 707.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 342 146.00 | 334 800.00 | | 342 146.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 439.00 | 21 692.00 | | 19 439.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 322 707.00 | 313 108.00 | | 322 707.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 500 244.00 | 1 500 244.00 | | 1 500 244.00 |
8B Suppliers and Related Accounts | 22 036.00 | 22 036.00 | | 22 036.00 |
VS Prepaid expenses | 2 002 044.00 | 2 002 044.00 | | 2 002 044.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 002 044.00 | 2 002 044.00 | | 2 002 044.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 522 280.00 | 1 522 280.00 | | 1 522 280.00 |
