| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 000.00 | 1 000.00 | | 1 000.00 |
AT Other tangible assets | 832.00 | 832.00 | | 832.00 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | 713 148.00 | 1 832.00 | 711 316.00 | 713 148.00 |
BX Customers and related accounts | 11 234.00 | | 11 234.00 | 11 234.00 |
BZ Other receivables | 1 296.00 | | 1 296.00 | 1 296.00 |
CF Cash and cash equivalents | 457.00 | | 457.00 | 457.00 |
CJ TOTAL (II) | 12 987.00 | | 12 987.00 | 12 987.00 |
CO Grand total (0 to V) | 726 135.00 | 1 832.00 | 724 303.00 | 726 135.00 |
CS Evaluated investments - equity method | 711 316.00 | | 711 316.00 | 711 316.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | 131 428.00 | 41 339.00 | | 131 428.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 568.00 | 90 089.00 | | 33 568.00 |
DL TOTAL (I) | 274 997.00 | 241 428.00 | | 274 997.00 |
DU Loans and Debts from Credit Institutions (3) | 307 219.00 | 285 408.00 | | 307 219.00 |
DV Miscellaneous Loans and Financial Debts (4) | 131 800.00 | 131 800.00 | | 131 800.00 |
DX Trade payables and related accounts | 34.00 | 888.00 | | 34.00 |
DY Tax and social security liabilities | 10 253.00 | 1 222.00 | | 10 253.00 |
EC TOTAL (IV) | 449 306.00 | 419 317.00 | | 449 306.00 |
EE Grand total (I to V) | 724 303.00 | 660 745.00 | | 724 303.00 |
EG Accrued income and payables due within one year | | 184 178.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 4 686.00 | |
FJ Net sales | | | 4 686.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 4 694.00 | |
FW Other purchases and external expenses | | | 9 856.00 | |
FX Taxes, duties, and similar payments | | | 162.00 | |
FY Salaries and Wages | | | 2 496.00 | |
FZ Social Security Contributions | | | -3 979.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 8 536.00 | |
GG - OPERATING RESULT (I - II) | | | -3 842.00 | |
GU Total financial expenses (VI) | | | 8 041.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 041.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 898.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 20 330.00 | 5 543.00 | | 20 330.00 |
HL TOTAL REVENUE (I + III + V + VII) | 70 474.00 | 113 875.00 | | 70 474.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 907.00 | 23 787.00 | | 36 907.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 568.00 | 90 089.00 | | 33 568.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 832.00 | | | 1 832.00 |
PE DEPRECIATION Total including other intangible assets | 1 000.00 | | | 1 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 832.00 | | | 832.00 |
| |
| 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 | 34.00 | 34.00 | | 34.00 |
8K Other liabilities (including liabilities related to repo transactions) | 131 800.00 | 131 800.00 | | 131 800.00 |
VG Loans with a maturity of up to one year at origin | 307 219.00 | 53 728.00 | 200 113.00 | 307 219.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 254.00 | 10 254.00 | | 10 254.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 431 761.00 | 431 761.00 | | 431 761.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 449 306.00 | 195 816.00 | 200 113.00 | 449 306.00 |
