| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 958 600.00 | | 2 958 600.00 | 2 958 600.00 |
BZ Other receivables | 1 100 456.00 | | 1 100 456.00 | 1 100 456.00 |
CF Cash and cash equivalents | 1 366 100.00 | | 1 366 100.00 | 1 366 100.00 |
CJ TOTAL (II) | 2 466 556.00 | | 2 466 556.00 | 2 466 556.00 |
CO Grand total (0 to V) | 5 425 156.00 | | 5 425 156.00 | 5 425 156.00 |
CS Evaluated investments - equity method | 2 958 600.00 | | 2 958 600.00 | 2 958 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 381 300.00 | 1 381 300.00 | | 1 381 300.00 |
DG Other reserves | 732 432.00 | 447 648.00 | | 732 432.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 891 311.00 | 1 184 783.00 | | 891 311.00 |
DL TOTAL (I) | 3 005 044.00 | 3 013 732.00 | | 3 005 044.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 285 722.00 | 2 160 000.00 | | 2 285 722.00 |
DX Trade payables and related accounts | 3 349.00 | 13 549.00 | | 3 349.00 |
DY Tax and social security liabilities | 131 041.00 | | | 131 041.00 |
EC TOTAL (IV) | 2 420 112.00 | 2 173 549.00 | | 2 420 112.00 |
EE Grand total (I to V) | 5 425 156.00 | 5 187 281.00 | | 5 425 156.00 |
EG Accrued income and payables due within one year | 2 420 112.00 | 2 173 549.00 | | 2 420 112.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 7 249.00 | |
GF Total Operating Expenses (II) | | | 7 249.00 | |
GG - OPERATING RESULT (I - II) | | | -7 247.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GP Total financial income (V) | | | 899 100.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 899 100.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 891 853.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 541.00 | -1 014.00 | | 541.00 |
HL TOTAL REVENUE (I + III + V + VII) | 899 102.00 | 1 198 800.00 | | 899 102.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 790.00 | 14 016.00 | | 7 790.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 891 312.00 | 1 184 784.00 | | 891 312.00 |
| |
| 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 | 2 958 600.00 | | | 2 958 600.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 958 600.00 | |
I4 DECREASES Grand Total | | | 2 958 600.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 958 600.00 | | | 2 958 600.00 |
| |
| 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 | 3 349.00 | 3 349.00 | | 3 349.00 |
8E Income Taxes | 131 041.00 | 131 041.00 | | 131 041.00 |
VC Group and associates | 1 100 456.00 | 1 100 456.00 | | 1 100 456.00 |
VI Group and Associates | 2 285 722.00 | 2 285 722.00 | | 2 285 722.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 100 456.00 | 1 100 456.00 | | 1 100 456.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 420 112.00 | 2 420 112.00 | | 2 420 112.00 |
