| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 350 835.00 | | 350 835.00 | 350 835.00 |
BZ Other receivables | 1 162 519.00 | | 1 162 519.00 | 1 162 519.00 |
CF Cash and cash equivalents | 42 819.00 | | 42 819.00 | 42 819.00 |
CJ TOTAL (II) | 1 205 339.00 | | 1 205 339.00 | 1 205 339.00 |
CO Grand total (0 to V) | 1 556 174.00 | | 1 556 174.00 | 1 556 174.00 |
CS Evaluated investments - equity method | 350 835.00 | | 350 835.00 | 350 835.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 70 000.00 | 70 000.00 | | 70 000.00 |
DD Legal reserve (1) | 7 000.00 | 7 000.00 | | 7 000.00 |
DG Other reserves | 1 259 143.00 | 1 113 184.00 | | 1 259 143.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 214 540.00 | 145 959.00 | | 214 540.00 |
DL TOTAL (I) | 1 550 683.00 | 1 336 143.00 | | 1 550 683.00 |
DX Trade payables and related accounts | 1 188.00 | 2 525.00 | | 1 188.00 |
DY Tax and social security liabilities | 4 303.00 | 2 615.00 | | 4 303.00 |
EC TOTAL (IV) | 5 491.00 | 5 140.00 | | 5 491.00 |
EE Grand total (I to V) | 1 556 174.00 | 1 341 283.00 | | 1 556 174.00 |
EG Accrued income and payables due within one year | 5 491.00 | 5 140.00 | | 5 491.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 226.00 | |
GF Total Operating Expenses (II) | | | 7 226.00 | |
GG - OPERATING RESULT (I - II) | | | -7 226.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 226 069.00 | |
GP Total financial income (V) | | | 226 069.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 226 069.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 218 843.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 303.00 | 2 615.00 | | 4 303.00 |
HL TOTAL REVENUE (I + III + V + VII) | 226 069.00 | 159 366.00 | | 226 069.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 529.00 | 13 407.00 | | 11 529.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 214 540.00 | 145 959.00 | | 214 540.00 |
| |
| 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 | 350 835.00 | | | 350 835.00 |
I3 DECREASES Total Financial Fixed Assets | | | 350 835.00 | |
I4 DECREASES Grand Total | | | 350 835.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 350 835.00 | | | 350 835.00 |
| |
| 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 | 1 188.00 | 1 188.00 | | 1 188.00 |
8E Income Taxes | 4 303.00 | 4 303.00 | | 4 303.00 |
VC Group and associates | 1 162 520.00 | 1 162 520.00 | | 1 162 520.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 162 520.00 | 1 162 520.00 | | 1 162 520.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 491.00 | 5 491.00 | | 5 491.00 |
