| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 819.00 | 224.00 | 594.00 | 819.00 |
BJ TOTAL (I) | 3 000 819.00 | 224.00 | 3 000 594.00 | 3 000 819.00 |
BZ Other receivables | 67 490.00 | | 67 490.00 | 67 490.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 220 714.00 | | 220 714.00 | 220 714.00 |
CJ TOTAL (II) | 288 204.00 | | 288 204.00 | 288 204.00 |
CO Grand total (0 to V) | 3 289 023.00 | 224.00 | 3 288 798.00 | 3 289 023.00 |
CS Evaluated investments - equity method | 3 000 000.00 | | 3 000 000.00 | 3 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 015 000.00 | 1 015 000.00 | | 1 015 000.00 |
DD Legal reserve (1) | 101 500.00 | 101 500.00 | | 101 500.00 |
DG Other reserves | 970 189.00 | 886 795.00 | | 970 189.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 367 821.00 | 219 404.00 | | 367 821.00 |
DL TOTAL (I) | 2 454 509.00 | 2 222 699.00 | | 2 454 509.00 |
DU Loans and Debts from Credit Institutions (3) | 590 072.00 | 737 846.00 | | 590 072.00 |
DV Miscellaneous Loans and Financial Debts (4) | 242 194.00 | 249 156.00 | | 242 194.00 |
DX Trade payables and related accounts | 2 024.00 | 1 935.00 | | 2 024.00 |
DY Tax and social security liabilities | | 67 359.00 | | |
EC TOTAL (IV) | 834 289.00 | 1 056 296.00 | | 834 289.00 |
EE Grand total (I to V) | 3 288 798.00 | 3 278 995.00 | | 3 288 798.00 |
EG Accrued income and payables due within one year | 316 118.00 | 272 068.00 | | 316 118.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 464.00 | |
FX Taxes, duties, and similar payments | | | 154.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 224.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 11 842.00 | |
GG - OPERATING RESULT (I - II) | | | -11 842.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 400 038.00 | |
GP Total financial income (V) | | | 400 038.00 | |
GR Interest and similar expenses | | | 14 615.00 | |
GU Total financial expenses (VI) | | | 34 484.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 365 554.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 353 712.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -14 109.00 | -6 444.00 | | -14 109.00 |
HL TOTAL REVENUE (I + III + V + VII) | 400 038.00 | 239 730.00 | | 400 038.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 217.00 | 20 326.00 | | 32 217.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 367 821.00 | 219 404.00 | | 367 821.00 |
| |
| 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 | 3 000 000.00 | | 819.00 | 3 000 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 000 000.00 | |
I4 DECREASES Grand Total | | | 3 000 819.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 819.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 819.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 000 000.00 | | | 3 000 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 224.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 224.00 | | |
| |
| 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 | 160 000.00 | 80 000.00 | 80 000.00 | 160 000.00 |
8B Suppliers and Related Accounts | 2 024.00 | 2 024.00 | | 2 024.00 |
VH Loans with a maturity of more than one year at origin | 590 072.00 | 151 900.00 | 438 171.00 | 590 072.00 |
VI Group and Associates | 82 194.00 | 82 194.00 | | 82 194.00 |
VK Loans repaid during the year | 226 057.00 | | | 226 057.00 |
VM Income taxes | 67 490.00 | 67 490.00 | | 67 490.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 67 490.00 | 67 490.00 | | 67 490.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 834 289.00 | 316 118.00 | 518 171.00 | 834 289.00 |
