| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 444 907.00 | | 444 907.00 | 444 907.00 |
BZ Other receivables | 9 256.00 | | 9 256.00 | 9 256.00 |
CF Cash and cash equivalents | 6 188.00 | | 6 188.00 | 6 188.00 |
CJ TOTAL (II) | 15 444.00 | | 15 444.00 | 15 444.00 |
CO Grand total (0 to V) | 460 351.00 | | 460 351.00 | 460 351.00 |
CS Evaluated investments - equity method | 444 907.00 | | 444 907.00 | 444 907.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 230 400.00 | 230 400.00 | | 230 400.00 |
DD Legal reserve (1) | 5 396.00 | | | 5 396.00 |
DH Retained earnings | 102 541.00 | -15 919.00 | | 102 541.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 931.00 | 123 857.00 | | 10 931.00 |
DL TOTAL (I) | 349 269.00 | 338 337.00 | | 349 269.00 |
DU Loans and Debts from Credit Institutions (3) | 78 099.00 | 87 081.00 | | 78 099.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 792.00 | 27 744.00 | | 27 792.00 |
DX Trade payables and related accounts | 924.00 | 2 159.00 | | 924.00 |
DY Tax and social security liabilities | 4 244.00 | | | 4 244.00 |
EA Other liabilities | 23.00 | 23.00 | | 23.00 |
EC TOTAL (IV) | 111 082.00 | 117 008.00 | | 111 082.00 |
EE Grand total (I to V) | 460 351.00 | 455 346.00 | | 460 351.00 |
EG Accrued income and payables due within one year | 43 231.00 | 40 155.00 | | 43 231.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 063.00 | |
GF Total Operating Expenses (II) | | | 3 063.00 | |
GG - OPERATING RESULT (I - II) | | | -3 063.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 19 680.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 19 680.00 | |
GR Interest and similar expenses | | | 1 441.00 | |
GU Total financial expenses (VI) | | | 1 441.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 238.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 176.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 85 691.00 | | |
HD Total exceptional income (VII) | | 85 691.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 85 691.00 | | |
HK Income tax | 4 244.00 | | | 4 244.00 |
HL TOTAL REVENUE (I + III + V + VII) | 19 680.00 | 127 605.00 | | 19 680.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 748.00 | 3 748.00 | | 8 748.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 932.00 | 123 857.00 | | 10 932.00 |
| |
| 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 | 444 907.00 | | | 444 907.00 |
I3 DECREASES Total Financial Fixed Assets | | | 444 907.00 | |
I4 DECREASES Grand Total | | | 444 907.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 444 907.00 | | | 444 907.00 |
