| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 66 229.00 | | 66 229.00 | 66 229.00 |
BJ TOTAL (I) | 285 954.00 | | 285 954.00 | 285 954.00 |
BX Customers and related accounts | 5 200.00 | | 5 200.00 | 5 200.00 |
BZ Other receivables | 947.00 | | 947.00 | 947.00 |
CF Cash and cash equivalents | 16 871.00 | | 16 871.00 | 16 871.00 |
CJ TOTAL (II) | 23 018.00 | | 23 018.00 | 23 018.00 |
CO Grand total (0 to V) | 308 972.00 | | 308 972.00 | 308 972.00 |
CP Shares due in less than one year | 66 229.00 | | | 66 229.00 |
CU Other investments | 219 725.00 | | 219 725.00 | 219 725.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 259 949.00 | 258 829.00 | | 259 949.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 608.00 | 1 120.00 | | 608.00 |
DL TOTAL (I) | 293 557.00 | 292 949.00 | | 293 557.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100.00 | 100.00 | | 100.00 |
DX Trade payables and related accounts | 5 498.00 | 5 136.00 | | 5 498.00 |
DY Tax and social security liabilities | 5 640.00 | 4 281.00 | | 5 640.00 |
EA Other liabilities | 4 178.00 | 12 240.00 | | 4 178.00 |
EC TOTAL (IV) | 15 415.00 | 21 757.00 | | 15 415.00 |
EE Grand total (I to V) | 308 972.00 | 314 706.00 | | 308 972.00 |
EG Accrued income and payables due within one year | 15 415.00 | 21 757.00 | | 15 415.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 100 000.00 | | 108 000.00 | 100 000.00 |
FJ Net sales | 100 000.00 | | 108 000.00 | 100 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 108 001.00 | |
FW Other purchases and external expenses | | | 5 212.00 | |
FX Taxes, duties, and similar payments | | | 229.00 | |
FY Salaries and Wages | | | 101 844.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 107 286.00 | |
GG - OPERATING RESULT (I - II) | | | 715.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 715.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 107.00 | 195.00 | | 107.00 |
HL TOTAL REVENUE (I + III + V + VII) | 108 001.00 | 105 001.00 | | 108 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 107 393.00 | 103 881.00 | | 107 393.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 608.00 | 1 120.00 | | 608.00 |
| |
| 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 | 285 954.00 | | | 285 954.00 |
I3 DECREASES Total Financial Fixed Assets | | | 285 954.00 | |
I4 DECREASES Grand Total | | | 285 954.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 285 954.00 | | | 285 954.00 |
| |
| 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 | 5 498.00 | 5 498.00 | | 5 498.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 178.00 | 4 178.00 | | 4 178.00 |
UL Receivables related to investments | 66 229.00 | 66 229.00 | | 66 229.00 |
UX Other trade receivables | 5 200.00 | 5 200.00 | | 5 200.00 |
VB VAT | 907.00 | 907.00 | | 907.00 |
VI Group and Associates | 100.00 | 100.00 | | 100.00 |
VM Income taxes | 40.00 | 40.00 | | 40.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 72 376.00 | 72 376.00 | | 72 376.00 |
VW VAT | 5 640.00 | 5 640.00 | | 5 640.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 415.00 | 15 415.00 | | 15 415.00 |
