| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 99 800.00 | | 99 800.00 | 99 800.00 |
BZ Other receivables | 1 004 302.00 | | 1 004 302.00 | 1 004 302.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 1 004 302.00 | | 1 004 302.00 | 1 004 302.00 |
CO Grand total (0 to V) | 1 104 102.00 | | 1 104 102.00 | 1 104 102.00 |
CU Other investments | 99 800.00 | | 99 800.00 | 99 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 612 391.00 | 612 391.00 | | 612 391.00 |
DD Legal reserve (1) | 14 438.00 | 12 383.00 | | 14 438.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 242 607.00 | 2 055.00 | | 242 607.00 |
DL TOTAL (I) | 869 435.00 | 626 829.00 | | 869 435.00 |
DV Miscellaneous Loans and Financial Debts (4) | 227 977.00 | 213 634.00 | | 227 977.00 |
DX Trade payables and related accounts | 6 690.00 | 10 490.00 | | 6 690.00 |
EA Other liabilities | | 1 100.00 | | |
EC TOTAL (IV) | 234 667.00 | 225 224.00 | | 234 667.00 |
EE Grand total (I to V) | 1 104 102.00 | 852 053.00 | | 1 104 102.00 |
EG Accrued income and payables due within one year | 234 667.00 | 225 224.00 | | 234 667.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 251.00 | |
FX Taxes, duties, and similar payments | | | 1 641.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 7 892.00 | |
GG - OPERATING RESULT (I - II) | | | -7 892.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 241 539.00 | |
GL Other interest and similar income | | | 11 909.00 | |
GP Total financial income (V) | | | 253 448.00 | |
GR Interest and similar expenses | | | 2 949.00 | |
GU Total financial expenses (VI) | | | 2 949.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 250 499.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 242 607.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 847.00 | | |
HH Total exceptional expenses (VIII) | | 847.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -847.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 253 448.00 | 11 396.00 | | 253 448.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 842.00 | 9 341.00 | | 10 842.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 242 607.00 | 2 055.00 | | 242 607.00 |
| |
| 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 | 99 800.00 | | | 99 800.00 |
I3 DECREASES Total Financial Fixed Assets | | | 99 800.00 | |
I4 DECREASES Grand Total | | | 99 800.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 99 800.00 | | | 99 800.00 |
