| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 197.00 | 827.00 | 370.00 | 1 197.00 |
BB Receivables related to investments | 384 311.00 | | 384 311.00 | 384 311.00 |
BH Other financial assets | 6 252.00 | | 6 252.00 | 6 252.00 |
BJ TOTAL (I) | 4 410 378.00 | 827.00 | 4 409 551.00 | 4 410 378.00 |
BX Customers and related accounts | 3 000.00 | | 3 000.00 | 3 000.00 |
BZ Other receivables | 1 071.00 | | 1 071.00 | 1 071.00 |
CF Cash and cash equivalents | 59 301.00 | | 59 301.00 | 59 301.00 |
CH Prepaid expenses | 47.00 | | 47.00 | 47.00 |
CJ TOTAL (II) | 63 419.00 | | 63 419.00 | 63 419.00 |
CO Grand total (0 to V) | 4 473 797.00 | 827.00 | 4 472 971.00 | 4 473 797.00 |
CU Other investments | 4 018 618.00 | | 4 018 618.00 | 4 018 618.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000 000.00 | 4 000 000.00 | | 4 000 000.00 |
DD Legal reserve (1) | 10 664.00 | 10 567.00 | | 10 664.00 |
DH Retained earnings | 202 458.00 | 200 615.00 | | 202 458.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 888.00 | 1 940.00 | | -15 888.00 |
DL TOTAL (I) | 4 197 234.00 | 4 213 122.00 | | 4 197 234.00 |
DU Loans and Debts from Credit Institutions (3) | 209 439.00 | 233 905.00 | | 209 439.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37 115.00 | 45 829.00 | | 37 115.00 |
DX Trade payables and related accounts | 7 412.00 | 3 904.00 | | 7 412.00 |
DY Tax and social security liabilities | 21 771.00 | 7 763.00 | | 21 771.00 |
EC TOTAL (IV) | 275 737.00 | 291 401.00 | | 275 737.00 |
EE Grand total (I to V) | 4 472 971.00 | 4 504 523.00 | | 4 472 971.00 |
EG Accrued income and payables due within one year | 107 826.00 | | | 107 826.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 36 000.00 | 6 000.00 | 42 000.00 | 36 000.00 |
FJ Net sales | 36 000.00 | 6 000.00 | 42 000.00 | 36 000.00 |
FO Operating subsidies | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 42 000.00 | |
FW Other purchases and external expenses | | | 21 603.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 239.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 21 920.00 | |
GG - OPERATING RESULT (I - II) | | | 20 080.00 | |
GI Supported loss or transferred profit (IV) | | | 5 135.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 068.00 | |
GM Reversals of provisions and transfers of expenses | | | 1.00 | |
GP Total financial income (V) | | | 3 069.00 | |
GR Interest and similar expenses | | | 6 636.00 | |
GU Total financial expenses (VI) | | | 6 636.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 567.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 378.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 27 266.00 | 6 629.00 | | 27 266.00 |
HL TOTAL REVENUE (I + III + V + VII) | 45 069.00 | 48 002.00 | | 45 069.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 60 957.00 | 46 062.00 | | 60 957.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 888.00 | 1 940.00 | | -15 888.00 |
| |
| 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 | 4 457 512.00 | | 7 001.00 | 4 457 512.00 |
I3 DECREASES Total Financial Fixed Assets | | 54 135.00 | 4 409 182.00 | |
I4 DECREASES Grand Total | | 54 135.00 | 4 410 378.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 197.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 197.00 | | | 1 197.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 456 316.00 | | 7 001.00 | 4 456 316.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 588.00 | 239.00 | | 588.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 588.00 | 239.00 | | 588.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 927.00 | 927.00 | | 927.00 |
8B Suppliers and Related Accounts | 7 412.00 | 7 412.00 | | 7 412.00 |
8E Income Taxes | 20 637.00 | 20 637.00 | | 20 637.00 |
UL Receivables related to investments | 384 311.00 | 168 077.00 | 216 235.00 | 384 311.00 |
UT Other financial assets | 6 252.00 | | 6 252.00 | 6 252.00 |
UX Other trade receivables | 3 000.00 | 3 000.00 | | 3 000.00 |
VB VAT | 1 071.00 | 1 071.00 | | 1 071.00 |
VH Loans with a maturity of more than one year at origin | 209 439.00 | 41 527.00 | 167 911.00 | 209 439.00 |
VI Group and Associates | 36 188.00 | 36 188.00 | | 36 188.00 |
VS Prepaid expenses | 47.00 | 47.00 | | 47.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 394 682.00 | 172 195.00 | 222 487.00 | 394 682.00 |
VW VAT | 1 134.00 | 1 134.00 | | 1 134.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 275 737.00 | 107 826.00 | 167 911.00 | 275 737.00 |
