| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 12 100.00 | | 12 100.00 | 12 100.00 |
BX Customers and related accounts | 167 853.00 | 140 337.00 | 27 516.00 | 167 853.00 |
BZ Other receivables | 1 886 214.00 | | 1 886 214.00 | 1 886 214.00 |
CD Marketable securities | 99 990.00 | | 99 990.00 | 99 990.00 |
CF Cash and cash equivalents | 1 023.00 | | 1 023.00 | 1 023.00 |
CJ TOTAL (II) | 2 155 080.00 | 140 337.00 | 2 014 742.00 | 2 155 080.00 |
CO Grand total (0 to V) | 2 167 180.00 | 140 337.00 | 2 026 842.00 | 2 167 180.00 |
CR Shares due in more than one year | 167 843.00 | | | 167 843.00 |
CU Other investments | 12 100.00 | | 12 100.00 | 12 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 101 728.00 | 101 728.00 | | 101 728.00 |
DH Retained earnings | -22 629.00 | | | -22 629.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 331 925.00 | -22 629.00 | | 1 331 925.00 |
DL TOTAL (I) | 1 455 024.00 | 123 099.00 | | 1 455 024.00 |
DV Miscellaneous Loans and Financial Debts (4) | 541 374.00 | 488 282.00 | | 541 374.00 |
DX Trade payables and related accounts | 17 940.00 | 29 100.00 | | 17 940.00 |
DY Tax and social security liabilities | 12 505.00 | 4 448.00 | | 12 505.00 |
EC TOTAL (IV) | 571 819.00 | 521 829.00 | | 571 819.00 |
EE Grand total (I to V) | 2 026 842.00 | 644 928.00 | | 2 026 842.00 |
EG Accrued income and payables due within one year | 571 819.00 | 521 829.00 | | 571 819.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FU Purchases of raw materials and other supplies | | | -20 000.00 | |
FW Other purchases and external expenses | | | 28 307.00 | |
FX Taxes, duties, and similar payments | | | 256.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 8 564.00 | |
GG - OPERATING RESULT (I - II) | | | -8 563.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 339 968.00 | |
GL Other interest and similar income | | | 16 888.00 | |
GP Total financial income (V) | | | 1 356 856.00 | |
GR Interest and similar expenses | | | 10 171.00 | |
GU Total financial expenses (VI) | | | 10 171.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 346 685.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 338 122.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 10.00 | | | 10.00 |
HD Total exceptional income (VII) | 10.00 | | | 10.00 |
HE Exceptional expenses on management operations | | 1 812.00 | | |
HF Exceptional expenses on capital transactions | 10.00 | | | 10.00 |
HH Total exceptional expenses (VIII) | 10.00 | 1 812.00 | | 10.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 812.00 | | |
HK Income tax | 6 197.00 | | | 6 197.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 356 867.00 | 6 030.00 | | 1 356 867.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 942.00 | 28 659.00 | | 24 942.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 331 925.00 | -22 629.00 | | 1 331 925.00 |
| |
| 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 | 12 040.00 | | 70.00 | 12 040.00 |
I3 DECREASES Total Financial Fixed Assets | | 10.00 | 12 100.00 | |
I4 DECREASES Grand Total | | 10.00 | 12 100.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 040.00 | | 70.00 | 12 040.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 140 337.00 | | | 140 337.00 |
7B Total provisions for depreciation | 140 337.00 | | | 140 337.00 |
7C Grand total | 140 337.00 | | | 140 337.00 |
| |
| 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 | 17 940.00 | 17 940.00 | | 17 940.00 |
8E Income Taxes | 6 197.00 | 6 197.00 | | 6 197.00 |
UX Other trade receivables | 10.00 | 10.00 | | 10.00 |
VA Doubtful or disputed receivables | 167 843.00 | | 167 843.00 | 167 843.00 |
VB VAT | 66 781.00 | 66 781.00 | | 66 781.00 |
VC Group and associates | 1 752 481.00 | 1 752 481.00 | | 1 752 481.00 |
VI Group and Associates | 541 374.00 | 541 374.00 | | 541 374.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 66 951.00 | 66 951.00 | | 66 951.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 054 067.00 | 1 886 224.00 | 167 843.00 | 2 054 067.00 |
VW VAT | 6 308.00 | 6 308.00 | | 6 308.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 571 819.00 | 571 819.00 | | 571 819.00 |
