| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 491 927.00 | | 491 927.00 | 491 927.00 |
BZ Other receivables | 991 458.00 | | 991 458.00 | 991 458.00 |
CF Cash and cash equivalents | 1 256 389.00 | | 1 256 389.00 | 1 256 389.00 |
CH Prepaid expenses | 157.00 | | 157.00 | 157.00 |
CJ TOTAL (II) | 2 248 005.00 | | 2 248 005.00 | 2 248 005.00 |
CO Grand total (0 to V) | 2 739 933.00 | | 2 739 933.00 | 2 739 933.00 |
CU Other investments | 491 927.00 | | 491 927.00 | 491 927.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | | | 1 000 000.00 |
DD Legal reserve (1) | 100 000.00 | | | 100 000.00 |
DG Other reserves | 1 025 093.00 | | | 1 025 093.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 598 840.00 | | | 598 840.00 |
DK Regulated provisions | 6 983.00 | | | 6 983.00 |
DL TOTAL (I) | 2 730 917.00 | | | 2 730 917.00 |
DX Trade payables and related accounts | 2 000.00 | | | 2 000.00 |
DY Tax and social security liabilities | 7 016.00 | | | 7 016.00 |
EC TOTAL (IV) | 9 016.00 | | | 9 016.00 |
EE Grand total (I to V) | 2 739 933.00 | | | 2 739 933.00 |
EG Accrued income and payables due within one year | 9 016.00 | | | 9 016.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 958.00 | |
GF Total Operating Expenses (II) | | | 2 958.00 | |
GG - OPERATING RESULT (I - II) | | | -2 958.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 608 718.00 | |
GL Other interest and similar income | | | 8 515.00 | |
GP Total financial income (V) | | | 617 234.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 617 234.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 614 276.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 15 436.00 | | | 15 436.00 |
HL TOTAL REVENUE (I + III + V + VII) | 617 234.00 | | | 617 234.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 394.00 | | | 18 394.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 598 840.00 | | | 598 840.00 |
| |
| 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 | 491 928.00 | | | 491 928.00 |
I3 DECREASES Total Financial Fixed Assets | | | 491 928.00 | |
I4 DECREASES Grand Total | | | 491 928.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 491 928.00 | | | 491 928.00 |
| |
| 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 | 2 000.00 | 2 000.00 | | 2 000.00 |
UX Other trade receivables | 991 459.00 | 991 459.00 | | 991 459.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 016.00 | 7 016.00 | | 7 016.00 |
VS Prepaid expenses | 157.00 | 157.00 | | 157.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 991 616.00 | 991 616.00 | | 991 616.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 016.00 | 9 016.00 | | 9 016.00 |
