| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 833 700.00 | | 1 833 700.00 | 1 833 700.00 |
BZ Other receivables | 405 157.00 | | 405 157.00 | 405 157.00 |
CF Cash and cash equivalents | 1 093 253.00 | | 1 093 253.00 | 1 093 253.00 |
CJ TOTAL (II) | 1 498 410.00 | | 1 498 410.00 | 1 498 410.00 |
CO Grand total (0 to V) | 3 332 110.00 | | 3 332 110.00 | 3 332 110.00 |
CU Other investments | 1 833 700.00 | | 1 833 700.00 | 1 833 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 334 100.00 | | | 1 334 100.00 |
DD Legal reserve (1) | 133 410.00 | | | 133 410.00 |
DG Other reserves | 1 624 493.00 | | | 1 624 493.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 229 667.00 | | | 229 667.00 |
DL TOTAL (I) | 3 321 671.00 | | | 3 321 671.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 444.00 | | | 9 444.00 |
DX Trade payables and related accounts | 995.00 | | | 995.00 |
EC TOTAL (IV) | 10 439.00 | | | 10 439.00 |
EE Grand total (I to V) | 3 332 110.00 | | | 3 332 110.00 |
EG Accrued income and payables due within one year | 10 439.00 | | | 10 439.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 754.00 | |
FX Taxes, duties, and similar payments | | | 331.00 | |
GF Total Operating Expenses (II) | | | 2 085.00 | |
GG - OPERATING RESULT (I - II) | | | -2 085.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 240 076.00 | |
GP Total financial income (V) | | | 240 076.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 240 076.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 237 991.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 324.00 | | | 8 324.00 |
HL TOTAL REVENUE (I + III + V + VII) | 240 076.00 | | | 240 076.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 409.00 | | | 10 409.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 229 667.00 | | | 229 667.00 |
| |
| 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 | 1 833 700.00 | | | 1 833 700.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 833 700.00 | |
I4 DECREASES Grand Total | | | 1 833 700.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 833 700.00 | | | 1 833 700.00 |
| |
| 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 | 995.00 | 995.00 | | 995.00 |
VC Group and associates | 401 453.00 | 401 453.00 | | 401 453.00 |
VI Group and Associates | 9 444.00 | 9 444.00 | | 9 444.00 |
VM Income taxes | 3 704.00 | 3 704.00 | | 3 704.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 405 157.00 | 405 157.00 | | 405 157.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 439.00 | 10 439.00 | | 10 439.00 |
