| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 849 150.00 | | 849 150.00 | 849 150.00 |
BZ Other receivables | 432 646.00 | | 432 646.00 | 432 646.00 |
CD Marketable securities | 520 000.00 | | 520 000.00 | 520 000.00 |
CF Cash and cash equivalents | 111 455.00 | | 111 455.00 | 111 455.00 |
CJ TOTAL (II) | 1 064 102.00 | | 1 064 102.00 | 1 064 102.00 |
CO Grand total (0 to V) | 1 913 252.00 | | 1 913 252.00 | 1 913 252.00 |
CU Other investments | 849 150.00 | | 849 150.00 | 849 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 849 150.00 | 849 150.00 | | 849 150.00 |
DD Legal reserve (1) | 18 066.00 | 12 192.00 | | 18 066.00 |
DG Other reserves | 243 268.00 | 181 661.00 | | 243 268.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 789 771.00 | 117 480.00 | | 789 771.00 |
DL TOTAL (I) | 1 900 256.00 | 1 160 485.00 | | 1 900 256.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 35 178.00 | | |
DX Trade payables and related accounts | 1 296.00 | 1 277.00 | | 1 296.00 |
DY Tax and social security liabilities | 11 699.00 | 2 300.00 | | 11 699.00 |
EC TOTAL (IV) | 12 995.00 | 38 756.00 | | 12 995.00 |
EE Grand total (I to V) | 1 913 252.00 | 1 199 241.00 | | 1 913 252.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 370.00 | |
GF Total Operating Expenses (II) | | | 1 370.00 | |
GG - OPERATING RESULT (I - II) | | | -1 370.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 779 770.00 | |
GL Other interest and similar income | | | 23 528.00 | |
GP Total financial income (V) | | | 803 299.00 | |
GR Interest and similar expenses | | | 458.00 | |
GU Total financial expenses (VI) | | | 458.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 802 840.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 801 470.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 11 699.00 | 2 300.00 | | 11 699.00 |
HL TOTAL REVENUE (I + III + V + VII) | 803 299.00 | 121 177.00 | | 803 299.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 527.00 | 3 697.00 | | 13 527.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 789 771.00 | 117 480.00 | | 789 771.00 |
| |
| 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 | 849 150.00 | | | 849 150.00 |
I3 DECREASES Total Financial Fixed Assets | | | 849 150.00 | |
I4 DECREASES Grand Total | | | 849 150.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 849 150.00 | | | 849 150.00 |
| |
| 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 | 1 296.00 | 1 296.00 | | 1 296.00 |
8E Income Taxes | 11 699.00 | 11 699.00 | | 11 699.00 |
VC Group and associates | 402 646.00 | 402 646.00 | | 402 646.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 30 000.00 | 30 000.00 | | 30 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 432 646.00 | 432 646.00 | | 432 646.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 995.00 | 12 995.00 | | 12 995.00 |
