| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 042 433.00 | | 2 042 433.00 | 2 042 433.00 |
BZ Other receivables | 49 513.00 | | 49 513.00 | 49 513.00 |
CF Cash and cash equivalents | 863.00 | | 863.00 | 863.00 |
CJ TOTAL (II) | 50 376.00 | | 50 376.00 | 50 376.00 |
CO Grand total (0 to V) | 2 092 809.00 | | 2 092 809.00 | 2 092 809.00 |
CS Evaluated investments - equity method | 2 042 433.00 | | 2 042 433.00 | 2 042 433.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DD Legal reserve (1) | 40 000.00 | 40 000.00 | | 40 000.00 |
DG Other reserves | 1 157 124.00 | 1 409 516.00 | | 1 157 124.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 467 976.00 | 222 608.00 | | 467 976.00 |
DL TOTAL (I) | 2 065 100.00 | 2 072 124.00 | | 2 065 100.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 829.00 | 9 326.00 | | 25 829.00 |
DX Trade payables and related accounts | 1 880.00 | 1 836.00 | | 1 880.00 |
DY Tax and social security liabilities | | 92 392.00 | | |
EC TOTAL (IV) | 27 709.00 | 103 554.00 | | 27 709.00 |
EE Grand total (I to V) | 2 092 809.00 | 2 175 678.00 | | 2 092 809.00 |
EG Accrued income and payables due within one year | 27 709.00 | 103 554.00 | | 27 709.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 7 844.00 | |
GF Total Operating Expenses (II) | | | 7 844.00 | |
GG - OPERATING RESULT (I - II) | | | -7 844.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 475 000.00 | |
GP Total financial income (V) | | | 475 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 475 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 467 156.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -820.00 | -1 210.00 | | -820.00 |
HL TOTAL REVENUE (I + III + V + VII) | 475 000.00 | 228 000.00 | | 475 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 024.00 | 5 392.00 | | 7 024.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 467 976.00 | 222 608.00 | | 467 976.00 |
| |
| 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 | 2 042 433.00 | | | 2 042 433.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 042 433.00 | |
I4 DECREASES Grand Total | | | 2 042 433.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 042 433.00 | | | 2 042 433.00 |
| |
| 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 | 1 880.00 | 1 880.00 | | 1 880.00 |
VC Group and associates | 32 208.00 | 32 208.00 | | 32 208.00 |
VI Group and Associates | 25 829.00 | 25 829.00 | | 25 829.00 |
VM Income taxes | 17 305.00 | 17 305.00 | | 17 305.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 49 513.00 | 49 513.00 | | 49 513.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 709.00 | 27 709.00 | | 27 709.00 |
