| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 495 140.00 | | 495 140.00 | 495 140.00 |
BZ Other receivables | 256 733.00 | | 256 733.00 | 256 733.00 |
CF Cash and cash equivalents | 8 570.00 | | 8 570.00 | 8 570.00 |
CJ TOTAL (II) | 265 303.00 | | 265 303.00 | 265 303.00 |
CO Grand total (0 to V) | 760 443.00 | | 760 443.00 | 760 443.00 |
CU Other investments | 495 140.00 | | 495 140.00 | 495 140.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 600.00 | 40 600.00 | | 40 600.00 |
DB Share, merger, contribution premiums, etc. | 27 060.00 | 27 060.00 | | 27 060.00 |
DD Legal reserve (1) | 5 400.00 | 5 400.00 | | 5 400.00 |
DG Other reserves | 94 778.00 | 398 906.00 | | 94 778.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 587 174.00 | 295 872.00 | | 587 174.00 |
DL TOTAL (I) | 755 012.00 | 767 838.00 | | 755 012.00 |
DX Trade payables and related accounts | 2 400.00 | 2 346.00 | | 2 400.00 |
DY Tax and social security liabilities | 3 031.00 | 483.00 | | 3 031.00 |
EC TOTAL (IV) | 5 431.00 | 2 829.00 | | 5 431.00 |
EE Grand total (I to V) | 760 443.00 | 770 667.00 | | 760 443.00 |
EG Accrued income and payables due within one year | 5 431.00 | 2 829.00 | | 5 431.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 522.00 | |
GF Total Operating Expenses (II) | | | 13 522.00 | |
GG - OPERATING RESULT (I - II) | | | -13 522.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 603 720.00 | |
GL Other interest and similar income | | | 7.00 | |
GP Total financial income (V) | | | 603 726.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 603 726.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 590 205.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 031.00 | 483.00 | | 3 031.00 |
HL TOTAL REVENUE (I + III + V + VII) | 603 726.00 | 300 037.00 | | 603 726.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 553.00 | 4 165.00 | | 16 553.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 587 174.00 | 295 872.00 | | 587 174.00 |
| |
| 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 | 495 140.00 | | | 495 140.00 |
I3 DECREASES Total Financial Fixed Assets | | | 495 140.00 | |
I4 DECREASES Grand Total | | | 495 140.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 495 140.00 | | | 495 140.00 |
| |
| 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 | 2 400.00 | 2 400.00 | | 2 400.00 |
8E Income Taxes | 3 031.00 | 3 031.00 | | 3 031.00 |
VC Group and associates | 256 733.00 | | | 256 733.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 256 733.00 | 256 733.00 | | 256 733.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 431.00 | 5 431.00 | | 5 431.00 |
