| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 321.00 | | 321.00 | 321.00 |
BJ TOTAL (I) | 1 856 645.00 | | 1 856 645.00 | 1 856 645.00 |
BZ Other receivables | 438 429.00 | | 438 429.00 | 438 429.00 |
CF Cash and cash equivalents | 513.00 | | 513.00 | 513.00 |
CJ TOTAL (II) | 438 943.00 | | 438 943.00 | 438 943.00 |
CO Grand total (0 to V) | 2 295 588.00 | | 2 295 588.00 | 2 295 588.00 |
CU Other investments | 1 856 324.00 | | 1 856 324.00 | 1 856 324.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | | | 400 000.00 |
DD Legal reserve (1) | 40 000.00 | | | 40 000.00 |
DG Other reserves | 1 068 854.00 | | | 1 068 854.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 039.00 | | | 36 039.00 |
DL TOTAL (I) | 1 544 894.00 | | | 1 544 894.00 |
DV Miscellaneous Loans and Financial Debts (4) | 674 314.00 | | | 674 314.00 |
DX Trade payables and related accounts | 16 893.00 | | | 16 893.00 |
DY Tax and social security liabilities | 59 488.00 | | | 59 488.00 |
EC TOTAL (IV) | 750 694.00 | | | 750 694.00 |
EE Grand total (I to V) | 2 295 588.00 | | | 2 295 588.00 |
EG Accrued income and payables due within one year | 750 694.00 | | | 750 694.00 |
| |
| 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 | | | 6 194.00 | |
FX Taxes, duties, and similar payments | | | 6 207.00 | |
FY Salaries and Wages | | | 44 543.00 | |
FZ Social Security Contributions | | | 35 286.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 92 231.00 | |
GG - OPERATING RESULT (I - II) | | | -92 230.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 109 158.00 | |
GL Other interest and similar income | | | 5.00 | |
GP Total financial income (V) | | | 109 164.00 | |
GR Interest and similar expenses | | | 3 207.00 | |
GU Total financial expenses (VI) | | | 3 207.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 105 957.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 726.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 34 379.00 | | | 34 379.00 |
HK Income tax | -22 313.00 | | | -22 313.00 |
HL TOTAL REVENUE (I + III + V + VII) | 109 164.00 | | | 109 164.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 73 125.00 | | | 73 125.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 039.00 | | | 36 039.00 |
| |
| 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 | 1 856 645.00 | | | 1 856 645.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 856 645.00 | |
I4 DECREASES Grand Total | | | 1 856 645.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 856 645.00 | | | 1 856 645.00 |
| |
| 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 | 16 893.00 | 16 893.00 | | 16 893.00 |
8C Staff and Related Accounts | 3 180.00 | 3 180.00 | | 3 180.00 |
8D Social Security and Other Social Organizations | 56 308.00 | 56 308.00 | | 56 308.00 |
UT Other financial assets | 321.00 | | | 321.00 |
VC Group and associates | 412 430.00 | | | 412 430.00 |
VI Group and Associates | 674 314.00 | 674 314.00 | | 674 314.00 |
VM Income taxes | 25 190.00 | | | 25 190.00 |
VP Miscellaneous | 144.00 | | | 144.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 665.00 | | | 665.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 438 751.00 | 438 429.00 | 321.00 | 438 751.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 750 694.00 | 750 694.00 | | 750 694.00 |
