| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 141 252.00 | | 1 141 252.00 | 1 141 252.00 |
BJ TOTAL (I) | 4 505 495.00 | | 4 505 495.00 | 4 505 495.00 |
CF Cash and cash equivalents | 166 989.00 | | 166 989.00 | 166 989.00 |
CJ TOTAL (II) | 166 989.00 | | 166 989.00 | 166 989.00 |
CO Grand total (0 to V) | 4 672 484.00 | | 4 672 484.00 | 4 672 484.00 |
CU Other investments | 3 364 243.00 | | 3 364 243.00 | 3 364 243.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 56 000.00 | 56 000.00 | | 56 000.00 |
DD Legal reserve (1) | 5 600.00 | 5 600.00 | | 5 600.00 |
DG Other reserves | 4 403 200.00 | 4 397 200.00 | | 4 403 200.00 |
DH Retained earnings | 79.00 | 99.00 | | 79.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -186 816.00 | 5 980.00 | | -186 816.00 |
DL TOTAL (I) | 4 278 063.00 | 4 464 879.00 | | 4 278 063.00 |
DV Miscellaneous Loans and Financial Debts (4) | 190 961.00 | 41 733.00 | | 190 961.00 |
DX Trade payables and related accounts | 11 760.00 | 11 760.00 | | 11 760.00 |
DY Tax and social security liabilities | 191 700.00 | 783.00 | | 191 700.00 |
EC TOTAL (IV) | 394 421.00 | 54 276.00 | | 394 421.00 |
EE Grand total (I to V) | 4 672 484.00 | 4 519 155.00 | | 4 672 484.00 |
EG Accrued income and payables due within one year | 394 421.00 | 54 276.00 | | 394 421.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 452.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 13 528.00 | |
GG - OPERATING RESULT (I - II) | | | -13 528.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 28 060.00 | |
GP Total financial income (V) | | | 28 060.00 | |
GR Interest and similar expenses | | | 9 649.00 | |
GU Total financial expenses (VI) | | | 9 649.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 411.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 883.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2.00 | | | 2.00 |
HK Income tax | 191 700.00 | 783.00 | | 191 700.00 |
HL TOTAL REVENUE (I + III + V + VII) | 28 060.00 | 28 799.00 | | 28 060.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 214 877.00 | 22 818.00 | | 214 877.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -186 817.00 | 5 980.00 | | -186 817.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 190 961.00 | 190 961.00 | | 190 961.00 |
8B Suppliers and Related Accounts | 11 760.00 | 11 760.00 | | 11 760.00 |
8E Income Taxes | 191 700.00 | 191 700.00 | | 191 700.00 |
UL Receivables related to investments | 1 141 252.00 | | | 1 141 252.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 141 252.00 | | 1 141 252.00 | 1 141 252.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 394 421.00 | 394 421.00 | | 394 421.00 |
