| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 177 885.00 | | 2 177 885.00 | 2 177 885.00 |
BZ Other receivables | 392 303.00 | | 392 303.00 | 392 303.00 |
CF Cash and cash equivalents | 9 193.00 | | 9 193.00 | 9 193.00 |
CJ TOTAL (II) | 401 497.00 | | 401 497.00 | 401 497.00 |
CO Grand total (0 to V) | 2 579 382.00 | | 2 579 382.00 | 2 579 382.00 |
CU Other investments | 2 177 885.00 | | 2 177 885.00 | 2 177 885.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 664 000.00 | | | 1 664 000.00 |
DD Legal reserve (1) | 88 280.00 | | | 88 280.00 |
DG Other reserves | 229 562.00 | | | 229 562.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 240 694.00 | | | 240 694.00 |
DL TOTAL (I) | 2 222 537.00 | | | 2 222 537.00 |
DV Miscellaneous Loans and Financial Debts (4) | 356 373.00 | | | 356 373.00 |
DX Trade payables and related accounts | 471.00 | | | 471.00 |
EC TOTAL (IV) | 356 845.00 | | | 356 845.00 |
EE Grand total (I to V) | 2 579 382.00 | | | 2 579 382.00 |
EG Accrued income and payables due within one year | 356 845.00 | | | 356 845.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 959.00 | |
GF Total Operating Expenses (II) | | | 959.00 | |
GG - OPERATING RESULT (I - II) | | | -959.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 245 367.00 | |
GP Total financial income (V) | | | 245 367.00 | |
GR Interest and similar expenses | | | 3 292.00 | |
GU Total financial expenses (VI) | | | 3 292.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 242 075.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 241 116.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 422.00 | | | 422.00 |
HL TOTAL REVENUE (I + III + V + VII) | 245 367.00 | | | 245 367.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 673.00 | | | 4 673.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 240 694.00 | | | 240 694.00 |
| |
| 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 | 2 177 885.00 | | | 2 177 885.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 177 885.00 | |
I4 DECREASES Grand Total | | | 2 177 885.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 177 885.00 | | | 2 177 885.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 472.00 | 472.00 | | 472.00 |
VC Group and associates | 353 700.00 | 353 700.00 | | 353 700.00 |
VI Group and Associates | 356 374.00 | 356 374.00 | | 356 374.00 |
VM Income taxes | 38 604.00 | 38 604.00 | | 38 604.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 392 304.00 | 392 304.00 | | 392 304.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 356 845.00 | 356 845.00 | | 356 845.00 |
