| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 332 334.00 | | 1 332 334.00 | 1 332 334.00 |
BV Advances and down payments on orders | 3 000.00 | | 3 000.00 | 3 000.00 |
BZ Other receivables | 1 081 272.00 | | 1 081 272.00 | 1 081 272.00 |
CF Cash and cash equivalents | 17 005.00 | | 17 005.00 | 17 005.00 |
CJ TOTAL (II) | 1 101 277.00 | | 1 101 277.00 | 1 101 277.00 |
CO Grand total (0 to V) | 2 433 611.00 | | 2 433 611.00 | 2 433 611.00 |
CS Evaluated investments - equity method | 1 332 334.00 | | 1 332 334.00 | 1 332 334.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 317 334.00 | | | 1 317 334.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 453 979.00 | | | 453 979.00 |
DL TOTAL (I) | 1 771 313.00 | | | 1 771 313.00 |
DV Miscellaneous Loans and Financial Debts (4) | 641 280.00 | | | 641 280.00 |
DX Trade payables and related accounts | 780.00 | | | 780.00 |
DY Tax and social security liabilities | 20 237.00 | | | 20 237.00 |
EC TOTAL (IV) | 662 297.00 | | | 662 297.00 |
EE Grand total (I to V) | 2 433 611.00 | | | 2 433 611.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 904.00 | |
FX Taxes, duties, and similar payments | | | 810.00 | |
GF Total Operating Expenses (II) | | | 9 714.00 | |
GG - OPERATING RESULT (I - II) | | | -9 714.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 488 011.00 | |
GL Other interest and similar income | | | 192.00 | |
GP Total financial income (V) | | | 488 204.00 | |
GU Total financial expenses (VI) | | | 4 272.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 483 932.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 474 217.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 20 237.00 | | | 20 237.00 |
HL TOTAL REVENUE (I + III + V + VII) | 488 204.00 | | | 488 204.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 224.00 | | | 34 224.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 453 979.00 | | | 453 979.00 |
| |
| 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 | | | 1 332 334.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 332 334.00 | |
I4 DECREASES Grand Total | | | 1 332 334.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 332 334.00 | |
| |
| 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 | 780.00 | 780.00 | | 780.00 |
8E Income Taxes | 20 237.00 | 20 237.00 | | 20 237.00 |
UP Loans | 5.00 | 5.00 | 5.00 | 5.00 |
VC Group and associates | 1 079 054.00 | 1 079 054.00 | | 1 079 054.00 |
VI Group and Associates | 641 280.00 | 641 280.00 | | 641 280.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 217.00 | 2 217.00 | | 2 217.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 081 272.00 | 1 081 272.00 | | 1 081 272.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 662 297.00 | 662 297.00 | | 662 297.00 |
