| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | | |
BH Other financial assets | 15 000.00 | | 15 000.00 | 15 000.00 |
BJ TOTAL (I) | 834 500.00 | | 834 500.00 | 834 500.00 |
BZ Other receivables | 1 009 975.00 | | 1 009 975.00 | 1 009 975.00 |
CF Cash and cash equivalents | 20 126.00 | | 20 126.00 | 20 126.00 |
CJ TOTAL (II) | 1 030 101.00 | | 1 030 101.00 | 1 030 101.00 |
CO Grand total (0 to V) | 1 864 601.00 | | 1 864 601.00 | 1 864 601.00 |
CP Shares due in less than one year | 15 000.00 | | | 15 000.00 |
CU Other investments | 819 500.00 | | 819 500.00 | 819 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 802 000.00 | 802 000.00 | | 802 000.00 |
DD Legal reserve (1) | 3 734.00 | | | 3 734.00 |
DG Other reserves | 5 947.00 | | | 5 947.00 |
DH Retained earnings | | -17 380.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 231 938.00 | 92 062.00 | | 231 938.00 |
DL TOTAL (I) | 1 043 620.00 | 876 681.00 | | 1 043 620.00 |
DU Loans and Debts from Credit Institutions (3) | 300 022.00 | 300 194.00 | | 300 022.00 |
DV Miscellaneous Loans and Financial Debts (4) | 306 979.00 | 513 297.00 | | 306 979.00 |
DX Trade payables and related accounts | 2 275.00 | 2 190.00 | | 2 275.00 |
DY Tax and social security liabilities | 211 706.00 | 4 986.00 | | 211 706.00 |
EC TOTAL (IV) | 820 982.00 | 820 666.00 | | 820 982.00 |
EE Grand total (I to V) | 1 864 601.00 | 1 697 348.00 | | 1 864 601.00 |
EG Accrued income and payables due within one year | 520 982.00 | 520 666.00 | | 520 982.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 757.00 | |
GF Total Operating Expenses (II) | | | 5 757.00 | |
GG - OPERATING RESULT (I - II) | | | -5 757.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 257 932.00 | |
GP Total financial income (V) | | | 257 932.00 | |
GR Interest and similar expenses | | | 19 341.00 | |
GU Total financial expenses (VI) | | | 19 341.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 238 591.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 232 833.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 895.00 | -27 682.00 | | 895.00 |
HL TOTAL REVENUE (I + III + V + VII) | 257 932.00 | 89 258.00 | | 257 932.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 994.00 | -2 803.00 | | 25 994.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 231 938.00 | 92 062.00 | | 231 938.00 |
| |
| 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 | 1 120 500.00 | | | 1 120 500.00 |
I3 DECREASES Total Financial Fixed Assets | | 286 000.00 | 834 500.00 | |
I4 DECREASES Grand Total | | 286 000.00 | 834 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 120 500.00 | | | 1 120 500.00 |
| |
| 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 | 2 275.00 | 2 275.00 | | 2 275.00 |
8E Income Taxes | 211 706.00 | 211 706.00 | | 211 706.00 |
UT Other financial assets | 15 000.00 | 15 000.00 | | 15 000.00 |
VC Group and associates | 1 009 975.00 | | | 1 009 975.00 |
VG Loans with a maturity of up to one year at origin | 22.00 | 22.00 | | 22.00 |
VH Loans with a maturity of more than one year at origin | 300 000.00 | | 240 000.00 | 300 000.00 |
VI Group and Associates | 306 979.00 | 306 979.00 | | 306 979.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 024 975.00 | 1 024 975.00 | | 1 024 975.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 820 982.00 | 520 982.00 | 240 000.00 | 820 982.00 |
