| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | | | | |
AR Technical installations, industrial equipment and tools | | | | |
BB Receivables related to investments | 21 930.00 | | 21 930.00 | 21 930.00 |
BJ TOTAL (I) | 439 830.00 | | 439 830.00 | 439 830.00 |
CF Cash and cash equivalents | 1 986.00 | | 1 986.00 | 1 986.00 |
CJ TOTAL (II) | 1 986.00 | | 1 986.00 | 1 986.00 |
CO Grand total (0 to V) | 441 815.00 | | 441 815.00 | 441 815.00 |
CU Other investments | 417 900.00 | | 417 900.00 | 417 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 000.00 | 45 000.00 | | 45 000.00 |
DD Legal reserve (1) | 4 500.00 | 4 500.00 | | 4 500.00 |
DG Other reserves | 1 904.00 | 1 904.00 | | 1 904.00 |
DH Retained earnings | 94 905.00 | 99 566.00 | | 94 905.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 106 324.00 | -4 660.00 | | 106 324.00 |
DL TOTAL (I) | 252 633.00 | 146 309.00 | | 252 633.00 |
DU Loans and Debts from Credit Institutions (3) | 186 200.00 | 276 777.00 | | 186 200.00 |
DX Trade payables and related accounts | 800.00 | 500.00 | | 800.00 |
DY Tax and social security liabilities | 2 182.00 | 2 272.00 | | 2 182.00 |
EC TOTAL (IV) | 189 182.00 | 279 549.00 | | 189 182.00 |
EE Grand total (I to V) | 441 815.00 | 425 858.00 | | 441 815.00 |
EG Accrued income and payables due within one year | 2 932.00 | 2 772.00 | | 2 932.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 615.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 2 691.00 | |
GG - OPERATING RESULT (I - II) | | | -2 691.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 111 197.00 | |
GP Total financial income (V) | | | 111 197.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 111 197.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 108 506.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 182.00 | 2 272.00 | | 2 182.00 |
HL TOTAL REVENUE (I + III + V + VII) | 111 197.00 | | | 111 197.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 873.00 | 4 660.00 | | 4 873.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 105 324.00 | -4 660.00 | | 105 324.00 |
| |
| 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 | 425 209.00 | | 14 621.00 | 425 209.00 |
I3 DECREASES Total Financial Fixed Assets | | | 439 830.00 | |
I4 DECREASES Grand Total | | | 439 830.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 425 209.00 | | 14 621.00 | 425 209.00 |
| |
| 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 | 800.00 | 800.00 | | 800.00 |
8E Income Taxes | 2 182.00 | 2 182.00 | | 2 182.00 |
UL Receivables related to investments | 21 930.00 | | | 21 930.00 |
VI Group and Associates | 186 200.00 | | 186 200.00 | 186 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 930.00 | | 21 930.00 | 21 930.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 189 182.00 | 2 982.00 | 186 200.00 | 189 182.00 |
