| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 96 700.00 | | 96 700.00 | 96 700.00 |
BD Other fixed assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 847 760.00 | | 847 760.00 | 847 760.00 |
BZ Other receivables | 34.00 | | 34.00 | 34.00 |
CF Cash and cash equivalents | 28 193.00 | | 28 193.00 | 28 193.00 |
CJ TOTAL (II) | 28 227.00 | | 28 227.00 | 28 227.00 |
CO Grand total (0 to V) | 875 987.00 | | 875 987.00 | 875 987.00 |
CU Other investments | 750 900.00 | | 750 900.00 | 750 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 680 000.00 | 680 000.00 | | 680 000.00 |
DD Legal reserve (1) | 8 628.00 | 8 628.00 | | 8 628.00 |
DG Other reserves | 94 322.00 | 103 928.00 | | 94 322.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 80 605.00 | -9 607.00 | | 80 605.00 |
DL TOTAL (I) | 863 555.00 | 782 950.00 | | 863 555.00 |
DU Loans and Debts from Credit Institutions (3) | 26.00 | 26.00 | | 26.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 788.00 | 61 150.00 | | 9 788.00 |
DX Trade payables and related accounts | 1 704.00 | 1 614.00 | | 1 704.00 |
DY Tax and social security liabilities | 14.00 | | | 14.00 |
DZ Fixed asset liabilities and related accounts | 900.00 | 900.00 | | 900.00 |
EC TOTAL (IV) | 12 432.00 | 63 690.00 | | 12 432.00 |
EE Grand total (I to V) | 875 987.00 | 846 640.00 | | 875 987.00 |
EG Accrued income and payables due within one year | 12 432.00 | 63 690.00 | | 12 432.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 26.00 | 26.00 | | 26.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 684.00 | |
FX Taxes, duties, and similar payments | | | 449.00 | |
FY Salaries and Wages | | | 706.00 | |
GF Total Operating Expenses (II) | | | 2 839.00 | |
GG - OPERATING RESULT (I - II) | | | -2 839.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 90 000.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 90 002.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 90 002.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 87 163.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 558.00 | 6 697.00 | | 6 558.00 |
HL TOTAL REVENUE (I + III + V + VII) | 90 002.00 | 3.00 | | 90 002.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 397.00 | 9 610.00 | | 9 397.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 80 605.00 | -9 607.00 | | 80 605.00 |
| |
| 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 | 1 704.00 | 1 704.00 | | 1 704.00 |
8J Fixed Asset Liabilities and Related Accounts | 900.00 | 900.00 | | 900.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 788.00 | 9 788.00 | | 9 788.00 |
UL Receivables related to investments | 96 700.00 | | | 96 700.00 |
VG Loans with a maturity of up to one year at origin | 26.00 | 26.00 | | 26.00 |
VP Miscellaneous | 34.00 | | | 34.00 |
VQ Other Taxes, Duties, and Similar Debts | 14.00 | 14.00 | | 14.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 96 734.00 | 34.00 | 96 700.00 | 96 734.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 432.00 | 12 432.00 | | 12 432.00 |
