| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 958 495.00 | 176 821.00 | 781 674.00 | 958 495.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 179 578.00 | | 179 578.00 | 179 578.00 |
CF Cash and cash equivalents | 15 155.00 | | 15 155.00 | 15 155.00 |
CJ TOTAL (II) | 194 733.00 | | 194 733.00 | 194 733.00 |
CO Grand total (0 to V) | 1 153 228.00 | 176 821.00 | 976 407.00 | 1 153 228.00 |
CU Other investments | 958 495.00 | 176 821.00 | 781 674.00 | 958 495.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 378 000.00 | 378 000.00 | | 378 000.00 |
DD Legal reserve (1) | 39 680.00 | 35 762.00 | | 39 680.00 |
DG Other reserves | 499 868.00 | 505 426.00 | | 499 868.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 009.00 | 78 360.00 | | 49 009.00 |
DL TOTAL (I) | 966 557.00 | 997 548.00 | | 966 557.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 556.00 | | | 5 556.00 |
DX Trade payables and related accounts | 4 295.00 | 5 275.00 | | 4 295.00 |
EC TOTAL (IV) | 9 851.00 | 5 275.00 | | 9 851.00 |
EE Grand total (I to V) | 976 407.00 | 1 002 823.00 | | 976 407.00 |
EG Accrued income and payables due within one year | 9 851.00 | 5 275.00 | | 9 851.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 256.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 422.00 | |
GF Total Operating Expenses (II) | | | 5 678.00 | |
GG - OPERATING RESULT (I - II) | | | -5 678.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 80 000.00 | |
GK Income from other securities and fixed asset receivables | | | 1 692.00 | |
GP Total financial income (V) | | | 81 692.00 | |
GQ Financial allocations to depreciation and provisions | | | 27 005.00 | |
GU Total financial expenses (VI) | | | 27 005.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 54 687.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 009.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 81 692.00 | 95 800.00 | | 81 692.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 683.00 | 17 440.00 | | 32 683.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 009.00 | 78 360.00 | | 49 009.00 |
| |
| 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 | 958 495.00 | | | 958 495.00 |
I3 DECREASES Total Financial Fixed Assets | | | 958 495.00 | |
I4 DECREASES Grand Total | | | 958 495.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 958 495.00 | | | 958 495.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 149 816.00 | 27 005.00 | | 149 816.00 |
7C Grand total | 149 816.00 | 27 005.00 | | 149 816.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 27 005.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VC Group and associates | 179 578.00 | 179 578.00 | | 179 578.00 |
VI Group and Associates | 179 578.00 | 179 578.00 | | 179 578.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 179 578.00 | 179 578.00 | | 179 578.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 179 578.00 | 179 578.00 | | 179 578.00 |
