| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 358 306.00 | | 358 306.00 | 358 306.00 |
BX Customers and related accounts | 22 707.00 | 22 707.00 | | 22 707.00 |
BZ Other receivables | 1 742 275.00 | 26 313.00 | 1 715 962.00 | 1 742 275.00 |
CF Cash and cash equivalents | 843.00 | | 843.00 | 843.00 |
CJ TOTAL (II) | 1 765 826.00 | 49 020.00 | 1 716 805.00 | 1 765 826.00 |
CO Grand total (0 to V) | 2 124 132.00 | 49 020.00 | 2 075 111.00 | 2 124 132.00 |
CU Other investments | 358 306.00 | | 358 306.00 | 358 306.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 597 370.00 | 597 370.00 | | 597 370.00 |
DD Legal reserve (1) | 59 737.00 | 59 737.00 | | 59 737.00 |
DG Other reserves | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DH Retained earnings | 389 781.00 | 343 435.00 | | 389 781.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 669.00 | 46 346.00 | | 18 669.00 |
DL TOTAL (I) | 2 065 557.00 | 2 046 888.00 | | 2 065 557.00 |
DX Trade payables and related accounts | 8 358.00 | 7 344.00 | | 8 358.00 |
DY Tax and social security liabilities | 714.00 | 20 812.00 | | 714.00 |
EA Other liabilities | 483.00 | 483.00 | | 483.00 |
EC TOTAL (IV) | 9 555.00 | 28 639.00 | | 9 555.00 |
EE Grand total (I to V) | 2 075 111.00 | 2 075 527.00 | | 2 075 111.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 882.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 1 882.00 | |
GG - OPERATING RESULT (I - II) | | | -1 882.00 | |
GL Other interest and similar income | | | 19 822.00 | |
GP Total financial income (V) | | | 19 822.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 19 822.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 940.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 729.00 | | | 729.00 |
HD Total exceptional income (VII) | 729.00 | | | 729.00 |
HE Exceptional expenses on management operations | | 3 000.00 | | |
HH Total exceptional expenses (VIII) | | 3 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 729.00 | -3 000.00 | | 729.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 551.00 | 140 331.00 | | 20 551.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 882.00 | 93 985.00 | | 1 882.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 669.00 | 46 346.00 | | 18 669.00 |
| |
| 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 | 358 306.00 | | | 358 306.00 |
I3 DECREASES Total Financial Fixed Assets | | | 358 306.00 | |
I4 DECREASES Grand Total | | | 358 306.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 358 306.00 | | | 358 306.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 22 707.00 | | | 22 707.00 |
6X Other provisions for depreciation | 26 313.00 | | | 26 313.00 |
7B Total provisions for depreciation | 49 020.00 | | | 49 020.00 |
7C Grand total | 49 020.00 | | | 49 020.00 |
| |
| 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 | 8 358.00 | 8 358.00 | | 8 358.00 |
8K Other liabilities (including liabilities related to repo transactions) | 483.00 | 483.00 | | 483.00 |
UX Other trade receivables | 22 707.00 | 22 707.00 | | 22 707.00 |
VC Group and associates | 1 729 649.00 | 1 729 649.00 | | 1 729 649.00 |
VQ Other Taxes, Duties, and Similar Debts | 388.00 | 388.00 | | 388.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 626.00 | 12 626.00 | | 12 626.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 764 982.00 | 1 764 982.00 | | 1 764 982.00 |
VW VAT | 326.00 | 326.00 | | 326.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 555.00 | 9 555.00 | | 9 555.00 |
