| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 646 049.00 | | 1 646 049.00 | 1 646 049.00 |
BJ TOTAL (I) | 1 646 050.00 | | 1 646 050.00 | 1 646 050.00 |
BZ Other receivables | 1 330.00 | | 1 330.00 | 1 330.00 |
CF Cash and cash equivalents | 4 082.00 | | 4 082.00 | 4 082.00 |
CJ TOTAL (II) | 5 412.00 | | 5 412.00 | 5 412.00 |
CO Grand total (0 to V) | 1 651 463.00 | | 1 651 463.00 | 1 651 463.00 |
CU Other investments | 1.00 | | 1.00 | 1.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 608 000.00 | 1 608 000.00 | | 1 608 000.00 |
DD Legal reserve (1) | 11 359.00 | 10 501.00 | | 11 359.00 |
DH Retained earnings | 28.00 | 136.00 | | 28.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 112.00 | 17 151.00 | | 10 112.00 |
DL TOTAL (I) | 1 629 499.00 | 1 635 788.00 | | 1 629 499.00 |
DU Loans and Debts from Credit Institutions (3) | 16.00 | 19.00 | | 16.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 554.00 | | | 1 554.00 |
DX Trade payables and related accounts | 20 394.00 | 18 466.00 | | 20 394.00 |
EA Other liabilities | | 848.00 | | |
EC TOTAL (IV) | 21 964.00 | 19 333.00 | | 21 964.00 |
EE Grand total (I to V) | 1 651 463.00 | 1 655 122.00 | | 1 651 463.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 14 808.00 | |
FX Taxes, duties, and similar payments | | | 154.00 | |
GF Total Operating Expenses (II) | | | 14 962.00 | |
GG - OPERATING RESULT (I - II) | | | -14 962.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 28 411.00 | |
GP Total financial income (V) | | | 28 411.00 | |
GR Interest and similar expenses | | | 1 554.00 | |
GU Total financial expenses (VI) | | | 1 554.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 26 857.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 895.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 784.00 | 3 027.00 | | 1 784.00 |
HL TOTAL REVENUE (I + III + V + VII) | 28 411.00 | 33 400.00 | | 28 411.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 300.00 | 16 248.00 | | 18 300.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 112.00 | 17 151.00 | | 10 112.00 |
| |
| 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 | 1 570 639.00 | | 270 411.00 | 1 570 639.00 |
I3 DECREASES Total Financial Fixed Assets | | 195 000.00 | 1 646 050.00 | |
I4 DECREASES Grand Total | | 195 000.00 | 1 646 050.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 570 639.00 | | 270 411.00 | 1 570 639.00 |
| |
| 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 | 20 394.00 | 20 394.00 | | 20 394.00 |
UL Receivables related to investments | 1 646 049.00 | | | 1 646 049.00 |
VG Loans with a maturity of up to one year at origin | 16.00 | 16.00 | | 16.00 |
VI Group and Associates | 1 554.00 | 1 554.00 | | 1 554.00 |
VM Income taxes | 1 244.00 | | | 1 244.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 86.00 | | | 86.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 647 380.00 | 1 330.00 | 1 646 049.00 | 1 647 380.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 964.00 | 21 964.00 | | 21 964.00 |
