| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 305.00 | | 305.00 | 305.00 |
BJ TOTAL (I) | 1 301 010.00 | | 1 301 010.00 | 1 301 010.00 |
BZ Other receivables | 27 119.00 | | 27 119.00 | 27 119.00 |
CF Cash and cash equivalents | 426.00 | | 426.00 | 426.00 |
CJ TOTAL (II) | 27 545.00 | | 27 545.00 | 27 545.00 |
CO Grand total (0 to V) | 1 328 554.00 | | 1 328 554.00 | 1 328 554.00 |
CU Other investments | 1 300 705.00 | | 1 300 705.00 | 1 300 705.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 130 000.00 | 130 000.00 | | 130 000.00 |
DD Legal reserve (1) | 13 000.00 | 13 000.00 | | 13 000.00 |
DG Other reserves | 803 227.00 | 774 160.00 | | 803 227.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 966.00 | 29 067.00 | | -5 966.00 |
DL TOTAL (I) | 940 261.00 | 946 227.00 | | 940 261.00 |
DV Miscellaneous Loans and Financial Debts (4) | 384 942.00 | 329 827.00 | | 384 942.00 |
DX Trade payables and related accounts | 3 352.00 | 5 297.00 | | 3 352.00 |
DY Tax and social security liabilities | | 22 912.00 | | |
EC TOTAL (IV) | 388 294.00 | 358 036.00 | | 388 294.00 |
EE Grand total (I to V) | 1 328 554.00 | 1 304 263.00 | | 1 328 554.00 |
EG Accrued income and payables due within one year | 388 294.00 | 358 036.00 | | 388 294.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 446.00 | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 3 446.00 | |
GG - OPERATING RESULT (I - II) | | | -3 446.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 2 407.00 | |
GU Total financial expenses (VI) | | | 2 407.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 407.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 853.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 113.00 | | | 113.00 |
HH Total exceptional expenses (VIII) | 113.00 | | | 113.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -113.00 | | | -113.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 37 313.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 966.00 | 8 245.00 | | 5 966.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 966.00 | 29 067.00 | | -5 966.00 |
| |
| 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 | 1 301 010.00 | | | 1 301 010.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 301 010.00 | |
I4 DECREASES Grand Total | | | 1 301 010.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 301 010.00 | | | 1 301 010.00 |
| |
| 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 | 164 541.00 | 164 541.00 | | 164 541.00 |
8B Suppliers and Related Accounts | 3 352.00 | 3 352.00 | | 3 352.00 |
UL Receivables related to investments | 305.00 | | | 305.00 |
UZ Social Security, other social security organizations | 1 235.00 | | | 1 235.00 |
VI Group and Associates | 220 401.00 | 220 401.00 | | 220 401.00 |
VM Income taxes | 25 884.00 | | | 25 884.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 424.00 | 27 119.00 | 305.00 | 27 424.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 388 294.00 | 388 294.00 | | 388 294.00 |
