| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 82 092.00 | 4 880.00 | 77 212.00 | 82 092.00 |
AT Other tangible assets | 780.00 | 404.00 | 376.00 | 780.00 |
BD Other fixed assets | 682 400.00 | | 682 400.00 | 682 400.00 |
BH Other financial assets | 2 119.00 | | 2 119.00 | 2 119.00 |
BJ TOTAL (I) | 822 391.00 | 5 284.00 | 817 107.00 | 822 391.00 |
BZ Other receivables | 195 973.00 | | 195 973.00 | 195 973.00 |
CD Marketable securities | 112 893.00 | | 112 893.00 | 112 893.00 |
CF Cash and cash equivalents | 117 014.00 | | 117 014.00 | 117 014.00 |
CJ TOTAL (II) | 425 879.00 | | 425 879.00 | 425 879.00 |
CO Grand total (0 to V) | 1 248 270.00 | 5 284.00 | 1 242 987.00 | 1 248 270.00 |
CU Other investments | 55 000.00 | | 55 000.00 | 55 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 224 000.00 | 224 000.00 | | 224 000.00 |
DD Legal reserve (1) | 40 000.00 | 40 000.00 | | 40 000.00 |
DG Other reserves | 948 785.00 | 964 325.00 | | 948 785.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 550.00 | 6 861.00 | | 8 550.00 |
DL TOTAL (I) | 1 221 335.00 | 1 235 185.00 | | 1 221 335.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 329.00 | 2 221.00 | | 2 329.00 |
DX Trade payables and related accounts | 2 133.00 | 2 791.00 | | 2 133.00 |
DY Tax and social security liabilities | 17 189.00 | 1 211.00 | | 17 189.00 |
EC TOTAL (IV) | 21 652.00 | 6 223.00 | | 21 652.00 |
EE Grand total (I to V) | 1 242 987.00 | 1 241 408.00 | | 1 242 987.00 |
EG Accrued income and payables due within one year | 21 652.00 | 6 223.00 | | 21 652.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 3 624.00 | |
FX Taxes, duties, and similar payments | | | 85.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 534.00 | |
GF Total Operating Expenses (II) | | | 5 243.00 | |
GG - OPERATING RESULT (I - II) | | | -5 243.00 | |
GP Total financial income (V) | | | 15 302.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15 302.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 059.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 509.00 | 1 211.00 | | 1 509.00 |
HL TOTAL REVENUE (I + III + V + VII) | 15 302.00 | 16 936.00 | | 15 302.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 752.00 | 10 075.00 | | 6 752.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 550.00 | 6 861.00 | | 8 550.00 |
| |
| 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 | 820 272.00 | | 2 119.00 | 820 272.00 |
I3 DECREASES Total Financial Fixed Assets | | | 739 519.00 | |
I4 DECREASES Grand Total | | | 822 391.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 82 872.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 82 872.00 | | | 82 872.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 737 400.00 | | 2 119.00 | 737 400.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 750.00 | 1 534.00 | | 3 750.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 750.00 | 1 534.00 | | 3 750.00 |
| |
| 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 | 2 133.00 | 2 133.00 | | 2 133.00 |
UT Other financial assets | 2 119.00 | | 2 119.00 | 2 119.00 |
VI Group and Associates | 18 009.00 | 18 009.00 | | 18 009.00 |
VP Miscellaneous | 195 973.00 | 195 973.00 | | 195 973.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 509.00 | 1 509.00 | | 1 509.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 198 092.00 | 195 973.00 | 2 119.00 | 198 092.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 652.00 | 21 652.00 | | 21 652.00 |
