| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 158 000.00 | | 158 000.00 | 158 000.00 |
BJ TOTAL (I) | 630 000.00 | | 630 000.00 | 630 000.00 |
BX Customers and related accounts | 7 985.00 | | 7 985.00 | 7 985.00 |
BZ Other receivables | 104 934.00 | | 104 934.00 | 104 934.00 |
CF Cash and cash equivalents | 31 353.00 | | 31 353.00 | 31 353.00 |
CJ TOTAL (II) | 144 272.00 | | 144 272.00 | 144 272.00 |
CO Grand total (0 to V) | 774 272.00 | | 774 272.00 | 774 272.00 |
CU Other investments | 472 000.00 | | 472 000.00 | 472 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 477 000.00 | 477 000.00 | | 477 000.00 |
DD Legal reserve (1) | 47 700.00 | | | 47 700.00 |
DG Other reserves | 203 421.00 | | | 203 421.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 184.00 | 251 122.00 | | 21 184.00 |
DL TOTAL (I) | 749 305.00 | 728 121.00 | | 749 305.00 |
DU Loans and Debts from Credit Institutions (3) | 34.00 | | | 34.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 894.00 | 16 014.00 | | 17 894.00 |
DX Trade payables and related accounts | | 142.00 | | |
DY Tax and social security liabilities | 5 840.00 | 1 228.00 | | 5 840.00 |
EA Other liabilities | 1 200.00 | 1 690.00 | | 1 200.00 |
EC TOTAL (IV) | 24 967.00 | 19 074.00 | | 24 967.00 |
EE Grand total (I to V) | 774 272.00 | 747 195.00 | | 774 272.00 |
EG Accrued income and payables due within one year | 24 967.00 | 19 074.00 | | 24 967.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 23 000.00 | | 23 000.00 | 23 000.00 |
FJ Net sales | 23 000.00 | | 23 000.00 | 23 000.00 |
FR Total operating income (I) | | | 23 000.00 | |
FW Other purchases and external expenses | | | 1 074.00 | |
FX Taxes, duties, and similar payments | | | 161.00 | |
GF Total Operating Expenses (II) | | | 1 235.00 | |
GG - OPERATING RESULT (I - II) | | | 21 765.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 160.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 3 160.00 | |
GR Interest and similar expenses | | | 3.00 | |
GU Total financial expenses (VI) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 157.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 922.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 738.00 | 1 052.00 | | 3 738.00 |
HL TOTAL REVENUE (I + III + V + VII) | 26 160.00 | 260 319.00 | | 26 160.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 976.00 | 9 197.00 | | 4 976.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 184.00 | 251 122.00 | | 21 184.00 |
| |
| 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 | 730 000.00 | | | 730 000.00 |
I3 DECREASES Total Financial Fixed Assets | | 100 000.00 | 630 000.00 | |
I4 DECREASES Grand Total | | 100 000.00 | 630 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 730 000.00 | | | 730 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 271.00 | 271.00 | | 271.00 |
8E Income Taxes | 3 738.00 | 3 738.00 | | 3 738.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 200.00 | 1 200.00 | | 1 200.00 |
UL Receivables related to investments | 158 000.00 | 158 000.00 | | 158 000.00 |
UX Other trade receivables | 7 985.00 | | | 7 985.00 |
VG Loans with a maturity of up to one year at origin | 34.00 | 34.00 | | 34.00 |
VI Group and Associates | 17 894.00 | 17 894.00 | | 17 894.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 104 934.00 | | | 104 934.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 270 919.00 | 270 919.00 | | 270 919.00 |
VW VAT | 1 831.00 | 1 831.00 | | 1 831.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 967.00 | 24 967.00 | | 24 967.00 |
