| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 475 190.00 | | 2 475 190.00 | 2 475 190.00 |
BZ Other receivables | 105 686.00 | | 105 686.00 | 105 686.00 |
CF Cash and cash equivalents | 419 381.00 | | 419 381.00 | 419 381.00 |
CJ TOTAL (II) | 525 067.00 | | 525 067.00 | 525 067.00 |
CO Grand total (0 to V) | 3 000 257.00 | | 3 000 257.00 | 3 000 257.00 |
CU Other investments | 2 475 190.00 | | 2 475 190.00 | 2 475 190.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 075 190.00 | 2 075 190.00 | | 2 075 190.00 |
DD Legal reserve (1) | 42 029.00 | 29 862.00 | | 42 029.00 |
DG Other reserves | 3 546.00 | 207 378.00 | | 3 546.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 709 202.00 | 243 335.00 | | 709 202.00 |
DL TOTAL (I) | 2 829 967.00 | 2 555 765.00 | | 2 829 967.00 |
DU Loans and Debts from Credit Institutions (3) | 163 162.00 | 243 576.00 | | 163 162.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17.00 | | | 17.00 |
DX Trade payables and related accounts | 2 580.00 | 2 110.00 | | 2 580.00 |
DY Tax and social security liabilities | 4 531.00 | 989.00 | | 4 531.00 |
EC TOTAL (IV) | 170 290.00 | 246 675.00 | | 170 290.00 |
EE Grand total (I to V) | 3 000 257.00 | 2 802 440.00 | | 3 000 257.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FS Purchases of goods (including customs duties) | | | -9.00 | |
FW Other purchases and external expenses | | | 5 325.00 | |
GF Total Operating Expenses (II) | | | 5 325.00 | |
GG - OPERATING RESULT (I - II) | | | -5 325.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 720 975.00 | |
GP Total financial income (V) | | | 720 975.00 | |
GR Interest and similar expenses | | | 1 917.00 | |
GU Total financial expenses (VI) | | | 1 917.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 719 058.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 713 733.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 531.00 | 989.00 | | 4 531.00 |
HL TOTAL REVENUE (I + III + V + VII) | 720 975.00 | 250 580.00 | | 720 975.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 773.00 | 7 245.00 | | 11 773.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 709 202.00 | 243 335.00 | | 709 202.00 |
| |
| 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 | 2 475 190.00 | | | 2 475 190.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 475 190.00 | |
I4 DECREASES Grand Total | | | 2 475 190.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 475 190.00 | | | 2 475 190.00 |
| |
| 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 | 2 580.00 | 2 580.00 | | 2 580.00 |
8E Income Taxes | 4 531.00 | 4 531.00 | | 4 531.00 |
VB VAT | 1 264.00 | 1 264.00 | | 1 264.00 |
VC Group and associates | 104 422.00 | 104 422.00 | | 104 422.00 |
VH Loans with a maturity of more than one year at origin | 163 162.00 | 81 619.00 | 81 544.00 | 163 162.00 |
VI Group and Associates | 17.00 | 17.00 | | 17.00 |
VK Loans repaid during the year | 79 993.00 | | | 79 993.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 105 686.00 | 105 686.00 | | 105 686.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 170 290.00 | 88 747.00 | 81 544.00 | 170 290.00 |
