| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | 202 975.00 | |
BD Other fixed assets | | | | |
BJ TOTAL (I) | | | 571 575.00 | |
BZ Other receivables | | | 28 073.00 | |
CF Cash and cash equivalents | | | 51 399.00 | |
CJ TOTAL (II) | | | 308 472.00 | |
CO Grand total (0 to V) | | | 880 048.00 | |
CS Evaluated investments - equity method | | | 368 600.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 365 000.00 | 365 000.00 | | 365 000.00 |
DD Legal reserve (1) | 36 500.00 | 36 500.00 | | 36 500.00 |
DG Other reserves | 404 900.00 | 256 700.00 | | 404 900.00 |
DH Retained earnings | 145.00 | 80.00 | | 145.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 122.00 | 148 266.00 | | 122.00 |
DL TOTAL (I) | 806 667.00 | 806 545.00 | | 806 667.00 |
DU Loans and Debts from Credit Institutions (3) | 35.00 | 34.00 | | 35.00 |
DV Miscellaneous Loans and Financial Debts (4) | 68 331.00 | 40 197.00 | | 68 331.00 |
DX Trade payables and related accounts | 4 900.00 | 4 900.00 | | 4 900.00 |
DY Tax and social security liabilities | 115.00 | 115.00 | | 115.00 |
EC TOTAL (IV) | 73 381.00 | 45 246.00 | | 73 381.00 |
EE Grand total (I to V) | 880 048.00 | 851 791.00 | | 880 048.00 |
EG Accrued income and payables due within one year | 73 381.00 | | | 73 381.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 5 125.00 | |
FX Taxes, duties, and similar payments | | | 153.00 | |
GF Total Operating Expenses (II) | | | 5 278.00 | |
GG - OPERATING RESULT (I - II) | | | -5 277.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GK Income from other securities and fixed asset receivables | | | 2 975.00 | |
GL Other interest and similar income | | | 2 485.00 | |
GP Total financial income (V) | | | 5 460.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 460.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 183.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 61.00 | 2 919.00 | | 61.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 461.00 | 156 162.00 | | 5 461.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 339.00 | 7 897.00 | | 5 339.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 122.00 | 148 266.00 | | 122.00 |
| |
| 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 | 378 200.00 | | 202 976.00 | 378 200.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 9 600.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 9 600.00 | 571 576.00 | |
I4 DECREASES Grand Total | | 9 600.00 | 571 576.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 378 200.00 | | 202 976.00 | 378 200.00 |
| |
| 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 | 4 900.00 | 4 900.00 | | 4 900.00 |
UL Receivables related to investments | 202 975.00 | | | 202 975.00 |
VH Loans with a maturity of more than one year at origin | 35.00 | 35.00 | | 35.00 |
VI Group and Associates | 68 331.00 | 68 331.00 | | 68 331.00 |
VM Income taxes | 28 073.00 | | | 28 073.00 |
VQ Other Taxes, Duties, and Similar Debts | 115.00 | 115.00 | | 115.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 231 048.00 | 28 073.00 | 202 975.00 | 231 048.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 73 381.00 | 73 381.00 | | 73 381.00 |
