| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 675 957.00 | | 675 957.00 | 675 957.00 |
BJ TOTAL (I) | 707 038.00 | | 707 038.00 | 707 038.00 |
BZ Other receivables | 2 249.00 | | 2 249.00 | 2 249.00 |
CF Cash and cash equivalents | 2 083.00 | | 2 083.00 | 2 083.00 |
CJ TOTAL (II) | 4 332.00 | | 4 332.00 | 4 332.00 |
CO Grand total (0 to V) | 711 370.00 | | 711 370.00 | 711 370.00 |
CU Other investments | 31 081.00 | | 31 081.00 | 31 081.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DG Other reserves | 57 987.00 | | | 57 987.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 250.00 | | | 17 250.00 |
DL TOTAL (I) | 77 437.00 | | | 77 437.00 |
DU Loans and Debts from Credit Institutions (3) | 33.00 | | | 33.00 |
DV Miscellaneous Loans and Financial Debts (4) | 632 500.00 | | | 632 500.00 |
DX Trade payables and related accounts | 1 400.00 | | | 1 400.00 |
EC TOTAL (IV) | 633 933.00 | | | 633 933.00 |
EE Grand total (I to V) | 711 370.00 | | | 711 370.00 |
EG Accrued income and payables due within one year | 633 933.00 | | | 633 933.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 798.00 | |
GF Total Operating Expenses (II) | | | 1 798.00 | |
GG - OPERATING RESULT (I - II) | | | -1 798.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 483.00 | |
GP Total financial income (V) | | | 20 483.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 483.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 685.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 435.00 | | | 1 435.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 483.00 | | | 20 483.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 233.00 | | | 3 233.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 250.00 | | | 17 250.00 |
| |
| 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 | 705 555.00 | | 53 921.00 | 705 555.00 |
I3 DECREASES Total Financial Fixed Assets | | 52 438.00 | 707 038.00 | |
I4 DECREASES Grand Total | | 52 438.00 | 707 038.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 705 555.00 | | 53 921.00 | 705 555.00 |
| |
| 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 | 1 400.00 | 1 400.00 | | 1 400.00 |
UL Receivables related to investments | 675 957.00 | 675 957.00 | | 675 957.00 |
VH Loans with a maturity of more than one year at origin | 33.00 | 33.00 | | 33.00 |
VI Group and Associates | 632 500.00 | 632 500.00 | | 632 500.00 |
VM Income taxes | 2 249.00 | 2 249.00 | | 2 249.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 678 206.00 | 678 206.00 | | 678 206.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 633 933.00 | 633 933.00 | | 633 933.00 |
