| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 546 290.00 | | 546 290.00 | 546 290.00 |
BZ Other receivables | 142 459.00 | | 142 459.00 | 142 459.00 |
CF Cash and cash equivalents | 5 786.00 | | 5 786.00 | 5 786.00 |
CJ TOTAL (II) | 148 245.00 | | 148 245.00 | 148 245.00 |
CO Grand total (0 to V) | 694 535.00 | | 694 535.00 | 694 535.00 |
CU Other investments | 546 290.00 | | 546 290.00 | 546 290.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 540 300.00 | 540 300.00 | | 540 300.00 |
DD Legal reserve (1) | 1 110.00 | 497.00 | | 1 110.00 |
DG Other reserves | 21 092.00 | 9 451.00 | | 21 092.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 022.00 | 12 254.00 | | 2 022.00 |
DL TOTAL (I) | 564 525.00 | 562 503.00 | | 564 525.00 |
DV Miscellaneous Loans and Financial Debts (4) | 127 508.00 | 73 371.00 | | 127 508.00 |
DX Trade payables and related accounts | 1 860.00 | 2 028.00 | | 1 860.00 |
DY Tax and social security liabilities | 642.00 | 6 169.00 | | 642.00 |
EC TOTAL (IV) | 130 010.00 | 81 568.00 | | 130 010.00 |
EE Grand total (I to V) | 694 535.00 | 644 070.00 | | 694 535.00 |
EG Accrued income and payables due within one year | 130 010.00 | 81 568.00 | | 130 010.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 443.00 | |
GF Total Operating Expenses (II) | | | 3 443.00 | |
GG - OPERATING RESULT (I - II) | | | -3 443.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 12 330.00 | |
GP Total financial income (V) | | | 12 330.00 | |
GR Interest and similar expenses | | | 69.00 | |
GU Total financial expenses (VI) | | | 69.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 12 261.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 818.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 796.00 | 6 169.00 | | 6 796.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 330.00 | 20 496.00 | | 12 330.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 308.00 | 8 241.00 | | 10 308.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 022.00 | 12 254.00 | | 2 022.00 |
| |
| 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 | 544 790.00 | | 1 500.00 | 544 790.00 |
I3 DECREASES Total Financial Fixed Assets | | | 546 290.00 | |
I4 DECREASES Grand Total | | | 546 290.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 544 790.00 | | 1 500.00 | 544 790.00 |
| |
| 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 | 1 860.00 | 1 860.00 | | 1 860.00 |
8E Income Taxes | 642.00 | 642.00 | | 642.00 |
VC Group and associates | 142 459.00 | 142 459.00 | | 142 459.00 |
VI Group and Associates | 127 508.00 | 127 508.00 | | 127 508.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 142 459.00 | 142 459.00 | | 142 459.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 130 010.00 | 130 010.00 | | 130 010.00 |
