| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 802 660.00 | | 802 660.00 | 802 660.00 |
BJ TOTAL (I) | 1 868 113.00 | | 1 868 113.00 | 1 868 113.00 |
BZ Other receivables | 4 908.00 | | 4 908.00 | 4 908.00 |
CF Cash and cash equivalents | 16 982.00 | | 16 982.00 | 16 982.00 |
CJ TOTAL (II) | 21 890.00 | | 21 890.00 | 21 890.00 |
CO Grand total (0 to V) | 1 890 004.00 | | 1 890 004.00 | 1 890 004.00 |
CU Other investments | 1 065 452.00 | | 1 065 452.00 | 1 065 452.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 750 000.00 | 750 000.00 | | 750 000.00 |
DD Legal reserve (1) | 75 000.00 | 75 000.00 | | 75 000.00 |
DE Statutory or contractual reserves | 1 056 443.00 | 994 177.00 | | 1 056 443.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 797.00 | 137 266.00 | | 6 797.00 |
DL TOTAL (I) | 1 888 241.00 | 1 956 443.00 | | 1 888 241.00 |
DX Trade payables and related accounts | 1 763.00 | 1 728.00 | | 1 763.00 |
DY Tax and social security liabilities | | 1 520.00 | | |
EC TOTAL (IV) | 1 763.00 | 3 248.00 | | 1 763.00 |
EE Grand total (I to V) | 1 890 004.00 | 1 959 691.00 | | 1 890 004.00 |
EG Accrued income and payables due within one year | 1 763.00 | 3 248.00 | | 1 763.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 805.00 | |
FX Taxes, duties, and similar payments | | | 4 936.00 | |
GF Total Operating Expenses (II) | | | 9 741.00 | |
GG - OPERATING RESULT (I - II) | | | -9 741.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 17 654.00 | |
GP Total financial income (V) | | | 17 654.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 17 655.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 913.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 116.00 | 4 288.00 | | 1 116.00 |
HL TOTAL REVENUE (I + III + V + VII) | 17 655.00 | 143 487.00 | | 17 655.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 857.00 | 6 221.00 | | 10 857.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 797.00 | 137 266.00 | | 6 797.00 |
| |
| 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 | 1 958 160.00 | | 438 539.00 | 1 958 160.00 |
I3 DECREASES Total Financial Fixed Assets | | 528 587.00 | 1 868 113.00 | |
I4 DECREASES Grand Total | | 528 587.00 | 1 868 113.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 958 160.00 | | 438 539.00 | 1 958 160.00 |
| |
| 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 | 1 763.00 | 1 763.00 | | 1 763.00 |
UL Receivables related to investments | 802 660.00 | | | 802 660.00 |
VM Income taxes | 2 514.00 | | | 2 514.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 394.00 | | | 2 394.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 807 569.00 | 4 908.00 | 802 660.00 | 807 569.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 763.00 | 1 763.00 | | 1 763.00 |
