| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 750.00 | 1 541.00 | 209.00 | 1 750.00 |
BJ TOTAL (I) | 707 595.00 | 1 541.00 | 706 054.00 | 707 595.00 |
BZ Other receivables | 607 025.00 | | 607 025.00 | 607 025.00 |
CF Cash and cash equivalents | 269 888.00 | | 269 888.00 | 269 888.00 |
CH Prepaid expenses | 600.00 | | 600.00 | 600.00 |
CJ TOTAL (II) | 877 512.00 | | 877 512.00 | 877 512.00 |
CO Grand total (0 to V) | 1 585 108.00 | 1 541.00 | 1 583 567.00 | 1 585 108.00 |
CU Other investments | 705 845.00 | | 705 845.00 | 705 845.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 1 038 730.00 | | | 1 038 730.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 129 388.00 | | | 129 388.00 |
DL TOTAL (I) | 1 176 919.00 | | | 1 176 919.00 |
DV Miscellaneous Loans and Financial Debts (4) | 33 545.00 | | | 33 545.00 |
DX Trade payables and related accounts | 600.00 | | | 600.00 |
DY Tax and social security liabilities | 2 060.00 | | | 2 060.00 |
DZ Fixed asset liabilities and related accounts | 367 500.00 | | | 367 500.00 |
EA Other liabilities | 2 943.00 | | | 2 943.00 |
EC TOTAL (IV) | 406 648.00 | | | 406 648.00 |
EE Grand total (I to V) | 1 583 567.00 | | | 1 583 567.00 |
EG Accrued income and payables due within one year | 406 648.00 | | | 406 648.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 608.00 | |
FX Taxes, duties, and similar payments | | | 161.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 317.00 | |
GE Other Expenses | | | 16.00 | |
GF Total Operating Expenses (II) | | | 10 101.00 | |
GG - OPERATING RESULT (I - II) | | | -10 101.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 160 320.00 | |
GP Total financial income (V) | | | 160 320.00 | |
GR Interest and similar expenses | | | 17 062.00 | |
GU Total financial expenses (VI) | | | 17 062.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 143 258.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 133 157.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 769.00 | | | 3 769.00 |
HL TOTAL REVENUE (I + III + V + VII) | 160 320.00 | | | 160 320.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 932.00 | | | 30 932.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 129 388.00 | | | 129 388.00 |
| |
| 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 | 707 595.00 | | | 707 595.00 |
I3 DECREASES Total Financial Fixed Assets | | | 705 845.00 | |
I4 DECREASES Grand Total | | | 707 595.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 750.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 750.00 | | | 1 750.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 705 845.00 | | | 705 845.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 224.00 | 317.00 | | 1 224.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 224.00 | 317.00 | | 1 224.00 |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
8E Income Taxes | 2 060.00 | 2 060.00 | | 2 060.00 |
8J Fixed Asset Liabilities and Related Accounts | 367 500.00 | 367 500.00 | | 367 500.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 943.00 | 2 943.00 | | 2 943.00 |
VI Group and Associates | 33 545.00 | 33 545.00 | | 33 545.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 607 025.00 | | | 607 025.00 |
VS Prepaid expenses | 600.00 | | | 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 607 625.00 | 607 625.00 | | 607 625.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 406 648.00 | 406 648.00 | | 406 648.00 |
