| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 1 006.00 | |
BB Receivables related to investments | | | 268 648.00 | |
BJ TOTAL (I) | | | 1 234 534.00 | |
BZ Other receivables | | | 1 671.00 | |
CF Cash and cash equivalents | | | 18 118.00 | |
CH Prepaid expenses | | | 2 475.00 | |
CJ TOTAL (II) | | | 22 264.00 | |
CO Grand total (0 to V) | | | 1 256 798.00 | |
CS Evaluated investments - equity method | | | 964 880.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 950 000.00 | 950 000.00 | | 950 000.00 |
DD Legal reserve (1) | 95 000.00 | 95 000.00 | | 95 000.00 |
DG Other reserves | | 4 568.00 | | |
DH Retained earnings | -9 114.00 | | | -9 114.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 728.00 | -13 682.00 | | 2 728.00 |
DL TOTAL (I) | 1 038 615.00 | 1 035 886.00 | | 1 038 615.00 |
DV Miscellaneous Loans and Financial Debts (4) | 207 927.00 | 200 387.00 | | 207 927.00 |
DX Trade payables and related accounts | 6 350.00 | 4 193.00 | | 6 350.00 |
DY Tax and social security liabilities | 3 906.00 | 3 711.00 | | 3 906.00 |
EC TOTAL (IV) | 218 183.00 | 208 291.00 | | 218 183.00 |
EE Grand total (I to V) | 1 256 798.00 | 1 244 178.00 | | 1 256 798.00 |
EG Accrued income and payables due within one year | 218 183.00 | 208 291.00 | | 218 183.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 132 000.00 | |
FJ Net sales | | | 132 000.00 | |
FR Total operating income (I) | | | 132 000.00 | |
FW Other purchases and external expenses | | | 15 111.00 | |
FX Taxes, duties, and similar payments | | | 662.00 | |
FY Salaries and Wages | | | 113 731.00 | |
FZ Social Security Contributions | | | 908.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 130 412.00 | |
GG - OPERATING RESULT (I - II) | | | 1 589.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 123.00 | |
GK Income from other securities and fixed asset receivables | | | 3 910.00 | |
GP Total financial income (V) | | | 5 033.00 | |
GR Interest and similar expenses | | | 3 600.00 | |
GS Negative differences of foreign exchange | | | 1.00 | |
GU Total financial expenses (VI) | | | 3 600.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 433.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 021.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 278.00 | | |
HD Total exceptional income (VII) | | 278.00 | | |
HE Exceptional expenses on management operations | | 644.00 | | |
HH Total exceptional expenses (VIII) | | 644.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -366.00 | | |
HK Income tax | 293.00 | 1 413.00 | | 293.00 |
HL TOTAL REVENUE (I + III + V + VII) | 137 033.00 | 158 092.00 | | 137 033.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 134 305.00 | 171 774.00 | | 134 305.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 728.00 | -13 682.00 | | 2 728.00 |
| |
| 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 | 1 226 850.00 | | 133 033.00 | 1 226 850.00 |
I3 DECREASES Total Financial Fixed Assets | | 123 632.00 | 1 233 528.00 | |
I4 DECREASES Grand Total | | 123 632.00 | 1 236 251.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 723.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 723.00 | | | 2 723.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 224 127.00 | | 133 033.00 | 1 224 127.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 810.00 | 908.00 | | 810.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 810.00 | 908.00 | | 810.00 |
| |
| 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 | 6 350.00 | 6 350.00 | | 6 350.00 |
8E Income Taxes | 1 706.00 | 1 706.00 | | 1 706.00 |
UL Receivables related to investments | 268 643.00 | | 268 648.00 | 268 643.00 |
VB VAT | 1 671.00 | 1 671.00 | | 1 671.00 |
VI Group and Associates | 207 927.00 | 207 927.00 | | 207 927.00 |
VS Prepaid expenses | 2 475.00 | 2 475.00 | | 2 475.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 272 794.00 | 4 146.00 | 268 648.00 | 272 794.00 |
VW VAT | 2 200.00 | 2 200.00 | | 2 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 218 183.00 | 218 183.00 | | 218 183.00 |
