| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 602 951.00 | | 602 951.00 | 602 951.00 |
CF Cash and cash equivalents | 26 865.00 | | 26 865.00 | 26 865.00 |
CJ TOTAL (II) | 26 865.00 | | 26 865.00 | 26 865.00 |
CO Grand total (0 to V) | 629 816.00 | | 629 816.00 | 629 816.00 |
CU Other investments | 602 951.00 | | 602 951.00 | 602 951.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 440 000.00 | 440 000.00 | | 440 000.00 |
DD Legal reserve (1) | 44 000.00 | 44 000.00 | | 44 000.00 |
DH Retained earnings | 4 145.00 | 744.00 | | 4 145.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 130 215.00 | 135 400.00 | | 130 215.00 |
DL TOTAL (I) | 618 360.00 | 620 145.00 | | 618 360.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 503.00 | 3 503.00 | | 3 503.00 |
DX Trade payables and related accounts | 7 953.00 | 13 903.00 | | 7 953.00 |
EC TOTAL (IV) | 11 457.00 | 17 407.00 | | 11 457.00 |
EE Grand total (I to V) | 629 816.00 | 637 551.00 | | 629 816.00 |
EG Accrued income and payables due within one year | 1 457.00 | 17 407.00 | | 1 457.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 086.00 | |
FX Taxes, duties, and similar payments | | | 143.00 | |
GF Total Operating Expenses (II) | | | 1 229.00 | |
GG - OPERATING RESULT (I - II) | | | -1 229.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 133 875.00 | |
GP Total financial income (V) | | | 133 875.00 | |
GR Interest and similar expenses | | | 2 431.00 | |
GU Total financial expenses (VI) | | | 2 431.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 131 444.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 130 215.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 133 875.00 | 138 855.00 | | 133 875.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 660.00 | 3 455.00 | | 3 660.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 130 215.00 | 135 400.00 | | 130 215.00 |
| |
| 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 | 614 188.00 | | | 614 188.00 |
I3 DECREASES Total Financial Fixed Assets | | 11 236.00 | 602 951.00 | |
I4 DECREASES Grand Total | | 11 236.00 | 602 951.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 614 188.00 | | | 614 188.00 |
| |
| 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 | 7 953.00 | 7 953.00 | | 7 953.00 |
VI Group and Associates | 3 503.00 | 3 503.00 | | 3 503.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 457.00 | 11 457.00 | | 11 457.00 |
