| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 259.00 | 259.00 | | 259.00 |
BB Receivables related to investments | 1 194 285.00 | | 1 194 285.00 | 1 194 285.00 |
BJ TOTAL (I) | 3 436 438.00 | 259.00 | 3 436 178.00 | 3 436 438.00 |
CF Cash and cash equivalents | 128 791.00 | | 128 791.00 | 128 791.00 |
CJ TOTAL (II) | 128 791.00 | | 128 791.00 | 128 791.00 |
CO Grand total (0 to V) | 3 565 229.00 | 259.00 | 3 564 969.00 | 3 565 229.00 |
CU Other investments | 2 241 893.00 | | 2 241 893.00 | 2 241 893.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 246 890.00 | 2 246 890.00 | | 2 246 890.00 |
DB Share, merger, contribution premiums, etc. | 3.00 | 3.00 | | 3.00 |
DD Legal reserve (1) | 12 653.00 | | | 12 653.00 |
DH Retained earnings | 413.00 | -27 270.00 | | 413.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 574 299.00 | 280 336.00 | | 574 299.00 |
DL TOTAL (I) | 2 834 258.00 | 2 499 959.00 | | 2 834 258.00 |
DV Miscellaneous Loans and Financial Debts (4) | 730 711.00 | 462 751.00 | | 730 711.00 |
DX Trade payables and related accounts | | 1 224.00 | | |
EC TOTAL (IV) | 730 711.00 | 463 975.00 | | 730 711.00 |
EE Grand total (I to V) | 3 564 969.00 | 2 963 934.00 | | 3 564 969.00 |
EG Accrued income and payables due within one year | 631 872.00 | 238 168.00 | | 631 872.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 129.00 | |
GF Total Operating Expenses (II) | | | 4 129.00 | |
GG - OPERATING RESULT (I - II) | | | -4 129.00 | |
GH Attributed profit or transferred loss (III) | | | 672 325.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GL Other interest and similar income | | | 5 338.00 | |
GP Total financial income (V) | | | 5 338.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 338.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 98 839.00 | 224 583.00 | | 98 839.00 |
HL TOTAL REVENUE (I + III + V + VII) | 677 663.00 | 525 790.00 | | 677 663.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 103 364.00 | 245 454.00 | | 103 364.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 574 299.00 | 280 336.00 | | 574 299.00 |
| |
| 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 | 2 849 646.00 | | 586 792.00 | 2 849 646.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 259.00 | 259.00 | | 259.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 436 178.00 | |
I4 DECREASES Grand Total | | | 3 436 438.00 | |
IO DECREASES Total including other intangible assets | | | 259.00 | |
IY DECREASES Total Tangible Fixed Assets | 881 115.00 | | | 881 115.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 849 386.00 | | 586 792.00 | 2 849 386.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 259.00 | | 259.00 | 259.00 |
CY DEPRECIATION Start-up, development, or research expenses | 259.00 | | 259.00 | 259.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VI Group and Associates | 730 711.00 | 730 711.00 | | 730 711.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 730 711.00 | 730 711.00 | | 730 711.00 |
