| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 850 050.00 | 200 000.00 | 1 650 050.00 | 1 850 050.00 |
BZ Other receivables | 87 651.00 | | 87 651.00 | 87 651.00 |
CD Marketable securities | 27 200.00 | | 27 200.00 | 27 200.00 |
CF Cash and cash equivalents | 5 948.00 | | 5 948.00 | 5 948.00 |
CJ TOTAL (II) | 120 799.00 | | 120 799.00 | 120 799.00 |
CO Grand total (0 to V) | 1 970 849.00 | 200 000.00 | 1 770 849.00 | 1 970 849.00 |
CU Other investments | 1 850 050.00 | 200 000.00 | 1 650 050.00 | 1 850 050.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | | | 25 000.00 |
DD Legal reserve (1) | 2 500.00 | | | 2 500.00 |
DG Other reserves | 1 536 357.00 | | | 1 536 357.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 203 134.00 | | | 203 134.00 |
DL TOTAL (I) | 1 766 991.00 | | | 1 766 991.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 960.00 | | | 1 960.00 |
DX Trade payables and related accounts | 1 897.00 | | | 1 897.00 |
EC TOTAL (IV) | 3 858.00 | | | 3 858.00 |
EE Grand total (I to V) | 1 770 849.00 | | | 1 770 849.00 |
EG Accrued income and payables due within one year | 3 853.00 | | | 3 853.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 998.00 | |
GF Total Operating Expenses (II) | | | 6 998.00 | |
GG - OPERATING RESULT (I - II) | | | -6 998.00 | |
GK Income from other securities and fixed asset receivables | | | 10 000.00 | |
GM Reversals of provisions and transfers of expenses | | | 200 000.00 | |
GP Total financial income (V) | | | 210 132.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 210 132.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 203 134.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 210 132.00 | | | 210 132.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 998.00 | | | 6 998.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 203 134.00 | | | 203 134.00 |
| |
| 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 | 1 850 050.00 | | | 1 850 050.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 850 050.00 | |
I4 DECREASES Grand Total | | | 1 850 050.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 850 050.00 | | | 1 850 050.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 400 000.00 | | 200 000.00 | 400 000.00 |
7C Grand total | 400 000.00 | | 200 000.00 | 400 000.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 200 000.00 | |
| |
| 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 | 1 897.00 | 1 897.00 | | 1 897.00 |
VI Group and Associates | 1 960.00 | 1 960.00 | | 1 960.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 87 651.00 | 87 651.00 | | 87 651.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 87 651.00 | 87 651.00 | | 87 651.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 858.00 | 3 858.00 | | 3 858.00 |
