| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 283 373.00 | | 2 283 373.00 | 2 283 373.00 |
BZ Other receivables | 951 247.00 | | 951 247.00 | 951 247.00 |
CF Cash and cash equivalents | 725 779.00 | | 725 779.00 | 725 779.00 |
CJ TOTAL (II) | 1 677 026.00 | | 1 677 026.00 | 1 677 026.00 |
CO Grand total (0 to V) | 3 960 399.00 | | 3 960 399.00 | 3 960 399.00 |
CU Other investments | 2 283 373.00 | | 2 283 373.00 | 2 283 373.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 283 375.00 | 2 283 375.00 | | 2 283 375.00 |
DD Legal reserve (1) | 18 217.00 | | | 18 217.00 |
DH Retained earnings | 346 130.00 | | | 346 130.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 800 543.00 | 364 348.00 | | 800 543.00 |
DL TOTAL (I) | 3 448 266.00 | 2 647 723.00 | | 3 448 266.00 |
DV Miscellaneous Loans and Financial Debts (4) | 510 093.00 | 504 839.00 | | 510 093.00 |
DX Trade payables and related accounts | 2 040.00 | | | 2 040.00 |
EC TOTAL (IV) | 512 133.00 | 504 839.00 | | 512 133.00 |
EE Grand total (I to V) | 3 960 399.00 | 3 152 562.00 | | 3 960 399.00 |
EG Accrued income and payables due within one year | 512 133.00 | 504 839.00 | | 512 133.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 994.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 5 994.00 | |
GG - OPERATING RESULT (I - II) | | | -5 994.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 800 909.00 | |
GL Other interest and similar income | | | 10 883.00 | |
GP Total financial income (V) | | | 811 792.00 | |
GR Interest and similar expenses | | | 5 253.00 | |
GU Total financial expenses (VI) | | | 5 253.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 806 538.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 800 543.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 811 792.00 | 383 453.00 | | 811 792.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 248.00 | 19 105.00 | | 11 248.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 800 543.00 | 364 348.00 | | 800 543.00 |
| |
| 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 | 2 283 373.00 | | | 2 283 373.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 283 373.00 | |
I4 DECREASES Grand Total | | | 2 283 373.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 283 373.00 | | | 2 283 373.00 |
| |
| 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 | 2 040.00 | 2 040.00 | | 2 040.00 |
VC Group and associates | 951 248.00 | 951 248.00 | | 951 248.00 |
VI Group and Associates | 510 093.00 | 510 093.00 | | 510 093.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 951 248.00 | 951 248.00 | | 951 248.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 512 133.00 | 512 133.00 | | 512 133.00 |
