| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 863 880.00 | | 3 863 880.00 | 3 863 880.00 |
BZ Other receivables | 368 818.00 | | 368 818.00 | 368 818.00 |
CF Cash and cash equivalents | 220.00 | | 220.00 | 220.00 |
CJ TOTAL (II) | 369 038.00 | | 369 038.00 | 369 038.00 |
CO Grand total (0 to V) | 4 232 918.00 | | 4 232 918.00 | 4 232 918.00 |
CU Other investments | 3 863 880.00 | | 3 863 880.00 | 3 863 880.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 863 880.00 | 3 863 880.00 | | 3 863 880.00 |
DD Legal reserve (1) | 23 694.00 | | | 23 694.00 |
DH Retained earnings | 25 508.00 | | | 25 508.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 306 001.00 | 49 202.00 | | 306 001.00 |
DL TOTAL (I) | 4 219 083.00 | 3 913 082.00 | | 4 219 083.00 |
DX Trade payables and related accounts | 11 331.00 | 6 720.00 | | 11 331.00 |
DY Tax and social security liabilities | 2 504.00 | 1 443.00 | | 2 504.00 |
EA Other liabilities | | 72 385.00 | | |
EC TOTAL (IV) | 13 835.00 | 80 548.00 | | 13 835.00 |
EE Grand total (I to V) | 4 232 918.00 | 3 993 630.00 | | 4 232 918.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 119.00 | |
GF Total Operating Expenses (II) | | | 3 119.00 | |
GG - OPERATING RESULT (I - II) | | | -3 119.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 396 296.00 | |
GP Total financial income (V) | | | 396 296.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 396 296.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 393 177.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 504.00 | 1 443.00 | | 2 504.00 |
HL TOTAL REVENUE (I + III + V + VII) | 396 296.00 | 490 206.00 | | 396 296.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 623.00 | 16 332.00 | | 5 623.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 390 673.00 | 473 874.00 | | 390 673.00 |
| |
| 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 | 3 863 880.00 | | | 3 863 880.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 863 880.00 | |
I4 DECREASES Grand Total | | | 3 863 880.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 863 880.00 | | | 3 863 880.00 |
| |
| 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 | 11 331.00 | 11 331.00 | | 11 331.00 |
8E Income Taxes | 2 504.00 | 2 504.00 | | 2 504.00 |
VB VAT | 1 948.00 | 1 948.00 | | 1 948.00 |
VC Group and associates | 366 870.00 | 366 870.00 | | 366 870.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 368 818.00 | 368 818.00 | | 368 818.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 835.00 | 13 835.00 | | 13 835.00 |
