| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 216 596.00 | | 216 596.00 | 216 596.00 |
BJ TOTAL (I) | 216 871.00 | | 216 871.00 | 216 871.00 |
CF Cash and cash equivalents | 368 174.00 | | 368 174.00 | 368 174.00 |
CJ TOTAL (II) | 368 174.00 | | 368 174.00 | 368 174.00 |
CO Grand total (0 to V) | 585 045.00 | | 585 045.00 | 585 045.00 |
CU Other investments | 275.00 | | 275.00 | 275.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 200.00 | 1 200.00 | | 1 200.00 |
DD Legal reserve (1) | 120.00 | | | 120.00 |
DH Retained earnings | 404.00 | -154 136.00 | | 404.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 310 328.00 | 185 661.00 | | 310 328.00 |
DL TOTAL (I) | 312 052.00 | 32 724.00 | | 312 052.00 |
DU Loans and Debts from Credit Institutions (3) | | 236.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 268 684.00 | 77 405.00 | | 268 684.00 |
DX Trade payables and related accounts | 4 109.00 | 15 696.00 | | 4 109.00 |
DZ Fixed asset liabilities and related accounts | 200.00 | 200.00 | | 200.00 |
EC TOTAL (IV) | 272 993.00 | 93 536.00 | | 272 993.00 |
EE Grand total (I to V) | 585 045.00 | 126 261.00 | | 585 045.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 133.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 3 209.00 | |
GG - OPERATING RESULT (I - II) | | | -3 209.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 540 610.00 | |
GP Total financial income (V) | | | 540 610.00 | |
GR Interest and similar expenses | | | 87 176.00 | |
GU Total financial expenses (VI) | | | 87 176.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 453 434.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 450 225.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 139 897.00 | 15 762.00 | | 139 897.00 |
HL TOTAL REVENUE (I + III + V + VII) | 540 610.00 | 249 457.00 | | 540 610.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 230 283.00 | 63 796.00 | | 230 283.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 310 328.00 | 185 661.00 | | 310 328.00 |
| |
| 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 | 126 261.00 | | 90 610.00 | 126 261.00 |
I3 DECREASES Total Financial Fixed Assets | | | 216 871.00 | |
I4 DECREASES Grand Total | | | 216 871.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 126 261.00 | | 90 610.00 | 126 261.00 |
| |
| 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 | 95 856.00 | 95 856.00 | | 95 856.00 |
8B Suppliers and Related Accounts | 4 109.00 | 4 109.00 | | 4 109.00 |
8J Fixed Asset Liabilities and Related Accounts | 200.00 | 200.00 | | 200.00 |
UL Receivables related to investments | 216 596.00 | | | 216 596.00 |
VI Group and Associates | 172 828.00 | 172 828.00 | | 172 828.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 216 596.00 | | 216 596.00 | 216 596.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 272 993.00 | 272 993.00 | | 272 993.00 |
