| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 9 009 980.00 | | 9 009 980.00 | 9 009 980.00 |
BJ TOTAL (I) | 9 009 980.00 | | 9 009 980.00 | 9 009 980.00 |
BZ Other receivables | 892 790.00 | | 892 790.00 | 892 790.00 |
CF Cash and cash equivalents | 11 800.00 | | 11 800.00 | 11 800.00 |
CJ TOTAL (II) | 904 590.00 | | 904 590.00 | 904 590.00 |
CO Grand total (0 to V) | 9 914 570.00 | | 9 914 570.00 | 9 914 570.00 |
CP Shares due in less than one year | 9 009 980.00 | | | 9 009 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 251 910.00 | 8 185 000.00 | | 7 251 910.00 |
DD Legal reserve (1) | 82 000.00 | 82 000.00 | | 82 000.00 |
DG Other reserves | 826 090.00 | 1 029 130.00 | | 826 090.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 939.00 | 3 870.00 | | 1 939.00 |
DL TOTAL (I) | 8 161 938.00 | 9 300 000.00 | | 8 161 938.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 750 189.00 | 625 484.00 | | 1 750 189.00 |
DX Trade payables and related accounts | 779.00 | 630.00 | | 779.00 |
DY Tax and social security liabilities | 1 664.00 | 1 983.00 | | 1 664.00 |
EC TOTAL (IV) | 1 752 632.00 | 628 097.00 | | 1 752 632.00 |
EE Grand total (I to V) | 9 914 570.00 | 9 928 097.00 | | 9 914 570.00 |
EG Accrued income and payables due within one year | 1 752 632.00 | 628 097.00 | | 1 752 632.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 485.00 | |
FX Taxes, duties, and similar payments | | | -661.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 3 824.00 | |
GG - OPERATING RESULT (I - II) | | | -3 824.00 | |
GL Other interest and similar income | | | 12 706.00 | |
GP Total financial income (V) | | | 12 706.00 | |
GR Interest and similar expenses | | | 6 601.00 | |
GU Total financial expenses (VI) | | | 6 601.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 104.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 281.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 342.00 | 683.00 | | 342.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 706.00 | 20 342.00 | | 12 706.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 767.00 | 16 472.00 | | 10 767.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 939.00 | 3 870.00 | | 1 939.00 |
| |
| 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 | 9 000 000.00 | | 9 980.00 | 9 000 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 009 980.00 | |
I4 DECREASES Grand Total | | | 9 009 980.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 000 000.00 | | 9 980.00 | 9 000 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 779.00 | 779.00 | | 779.00 |
VB VAT | 1 322.00 | | | 1 322.00 |
VC Group and associates | 1 750 189.00 | | | 1 750 189.00 |
VM Income taxes | 342.00 | | | 342.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 752 632.00 | 1 752 632.00 | | 1 752 632.00 |
