| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 425 571.00 | | 425 571.00 | 425 571.00 |
BJ TOTAL (I) | 497 465.00 | | 497 465.00 | 497 465.00 |
BZ Other receivables | 28 144.00 | | 28 144.00 | 28 144.00 |
CF Cash and cash equivalents | 5 349.00 | | 5 349.00 | 5 349.00 |
CJ TOTAL (II) | 33 493.00 | | 33 493.00 | 33 493.00 |
CO Grand total (0 to V) | 530 958.00 | | 530 958.00 | 530 958.00 |
CU Other investments | 71 894.00 | | 71 894.00 | 71 894.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 491 769.00 | | | 491 769.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 103.00 | | | 23 103.00 |
DL TOTAL (I) | 523 672.00 | | | 523 672.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 666.00 | | | 20 666.00 |
DX Trade payables and related accounts | 2 904.00 | | | 2 904.00 |
DY Tax and social security liabilities | 4 336.00 | | | 4 336.00 |
EA Other liabilities | 45.00 | | | 45.00 |
EC TOTAL (IV) | 7 285.00 | | | 7 285.00 |
EE Grand total (I to V) | 530 958.00 | | | 530 958.00 |
EG Accrued income and payables due within one year | 7 285.00 | | | 7 285.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 240 000.00 | | 240 000.00 | 240 000.00 |
FJ Net sales | 240 000.00 | | 240 000.00 | 240 000.00 |
FR Total operating income (I) | | | 240 000.00 | |
FW Other purchases and external expenses | | | 2 737.00 | |
FX Taxes, duties, and similar payments | | | 15 231.00 | |
FY Salaries and Wages | | | 140 000.00 | |
FZ Social Security Contributions | | | 60 337.00 | |
GF Total Operating Expenses (II) | | | 218 306.00 | |
GG - OPERATING RESULT (I - II) | | | 21 694.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 633.00 | |
GP Total financial income (V) | | | 6 633.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 633.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 327.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 60 337.00 | | | 60 337.00 |
HB Exceptional income from capital transactions | 11 200.00 | | | 11 200.00 |
HD Total exceptional income (VII) | 11 200.00 | | | 11 200.00 |
HF Exceptional expenses on capital transactions | 11 200.00 | | | 11 200.00 |
HH Total exceptional expenses (VIII) | 11 200.00 | | | 11 200.00 |
HK Income tax | 5 224.00 | | | 5 224.00 |
HL TOTAL REVENUE (I + III + V + VII) | 257 833.00 | | | 257 833.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 234 730.00 | | | 234 730.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 103.00 | | | 23 103.00 |
| |
| 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 | 508 430.00 | | 235.00 | 508 430.00 |
I3 DECREASES Total Financial Fixed Assets | | 11 200.00 | 497 465.00 | |
I4 DECREASES Grand Total | | 11 200.00 | 497 465.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 508 430.00 | | 235.00 | 508 430.00 |
| |
| 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 | 2 904.00 | 2 904.00 | | 2 904.00 |
8D Social Security and Other Social Organizations | 336.00 | 336.00 | | 336.00 |
8E Income Taxes | 1 644.00 | 1 644.00 | | 1 644.00 |
8K Other liabilities (including liabilities related to repo transactions) | 45.00 | 45.00 | | 45.00 |
UL Receivables related to investments | 425 571.00 | | 425 571.00 | 425 571.00 |
VB VAT | 484.00 | 484.00 | | 484.00 |
VC Group and associates | 10 534.00 | 10 534.00 | | 10 534.00 |
VI Group and Associates | 20 666.00 | 20 666.00 | | 20 666.00 |
VM Income taxes | 2 556.00 | 2 556.00 | | 2 556.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 14 570.00 | 14 570.00 | | 14 570.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 453 715.00 | 28 144.00 | 425 571.00 | 453 715.00 |
VW VAT | 4 000.00 | 4 000.00 | | 4 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 285.00 | 7 285.00 | | 7 285.00 |
