| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 50 000.00 | | 50 000.00 | 50 000.00 |
BJ TOTAL (I) | 527 903.00 | | 527 903.00 | 527 903.00 |
BZ Other receivables | 157 333.00 | | 157 333.00 | 157 333.00 |
CF Cash and cash equivalents | 2 734.00 | | 2 734.00 | 2 734.00 |
CJ TOTAL (II) | 160 067.00 | | 160 067.00 | 160 067.00 |
CO Grand total (0 to V) | 687 970.00 | | 687 970.00 | 687 970.00 |
CP Shares due in less than one year | 50 000.00 | | | 50 000.00 |
CU Other investments | 477 903.00 | | 477 903.00 | 477 903.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 39 549.00 | 32 698.00 | | 39 549.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 252 635.00 | 6 852.00 | | 252 635.00 |
DL TOTAL (I) | 297 685.00 | 45 049.00 | | 297 685.00 |
DV Miscellaneous Loans and Financial Debts (4) | 274 091.00 | 116 091.00 | | 274 091.00 |
DX Trade payables and related accounts | 360.00 | 360.00 | | 360.00 |
DY Tax and social security liabilities | 115 834.00 | 1 209.00 | | 115 834.00 |
EC TOTAL (IV) | 390 285.00 | 117 660.00 | | 390 285.00 |
EE Grand total (I to V) | 687 970.00 | 162 709.00 | | 687 970.00 |
EG Accrued income and payables due within one year | 390 285.00 | 117 660.00 | | 390 285.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 791.00 | |
FX Taxes, duties, and similar payments | | | 193.00 | |
GF Total Operating Expenses (II) | | | 984.00 | |
GG - OPERATING RESULT (I - II) | | | -984.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -984.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 369 903.00 | | | 369 903.00 |
HD Total exceptional income (VII) | 369 903.00 | | | 369 903.00 |
HF Exceptional expenses on capital transactions | 450.00 | | | 450.00 |
HH Total exceptional expenses (VIII) | 450.00 | | | 450.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 369 453.00 | | | 369 453.00 |
HK Income tax | 115 834.00 | 1 209.00 | | 115 834.00 |
HL TOTAL REVENUE (I + III + V + VII) | 369 903.00 | 9 008.00 | | 369 903.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 117 268.00 | 2 156.00 | | 117 268.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 252 635.00 | 6 852.00 | | 252 635.00 |
| |
| 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 | 450.00 | | 527 903.00 | 450.00 |
I3 DECREASES Total Financial Fixed Assets | | 450.00 | 527 903.00 | |
I4 DECREASES Grand Total | | 450.00 | 527 903.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 450.00 | | 527 903.00 | 450.00 |
| |
| 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 | 360.00 | 360.00 | | 360.00 |
8E Income Taxes | 115 834.00 | 115 834.00 | | 115 834.00 |
UL Receivables related to investments | 50 000.00 | 50 000.00 | | 50 000.00 |
VI Group and Associates | 274 091.00 | 274 091.00 | | 274 091.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 157 333.00 | | | 157 333.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 207 333.00 | 207 333.00 | | 207 333.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 390 285.00 | 390 285.00 | | 390 285.00 |
