| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 25 000.00 | | 25 000.00 | 25 000.00 |
BJ TOTAL (I) | 28 587.00 | | 28 587.00 | 28 587.00 |
BZ Other receivables | 1 371 401.00 | | 1 371 401.00 | 1 371 401.00 |
CF Cash and cash equivalents | 254.00 | | 254.00 | 254.00 |
CJ TOTAL (II) | 1 371 655.00 | | 1 371 655.00 | 1 371 655.00 |
CO Grand total (0 to V) | 1 400 242.00 | | 1 400 242.00 | 1 400 242.00 |
CU Other investments | 3 587.00 | | 3 587.00 | 3 587.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 50 001.00 | 50 001.00 | | 50 001.00 |
DH Retained earnings | 123.00 | 94.00 | | 123.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 199.00 | 1 246 592.00 | | 2 199.00 |
DL TOTAL (I) | 552 322.00 | 1 796 686.00 | | 552 322.00 |
DU Loans and Debts from Credit Institutions (3) | | 68.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 847 920.00 | 856 696.00 | | 847 920.00 |
DX Trade payables and related accounts | | 5 388.00 | | |
EC TOTAL (IV) | 847 920.00 | 862 152.00 | | 847 920.00 |
EE Grand total (I to V) | 1 400 242.00 | 2 658 838.00 | | 1 400 242.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 4 786.00 | |
FX Taxes, duties, and similar payments | | | 127.00 | |
GF Total Operating Expenses (II) | | | 4 913.00 | |
GG - OPERATING RESULT (I - II) | | | -4 913.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 458.00 | |
GP Total financial income (V) | | | 4 458.00 | |
GR Interest and similar expenses | | | 2 225.00 | |
GU Total financial expenses (VI) | | | 2 225.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 233.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 679.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -4 878.00 | -487 474.00 | | -4 878.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 458.00 | 769 124.00 | | 4 458.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 260.00 | -477 468.00 | | 2 260.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 199.00 | 1 246 592.00 | | 2 199.00 |
| |
| 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 | 3 587.00 | | 25 000.00 | 3 587.00 |
I3 DECREASES Total Financial Fixed Assets | | | 28 587.00 | |
I4 DECREASES Grand Total | | | 28 587.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 587.00 | | 25 000.00 | 3 587.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 25 000.00 | | 25 000.00 | 25 000.00 |
VB VAT | 1 723.00 | 1 723.00 | | 1 723.00 |
VC Group and associates | 1 369 302.00 | 1 369 302.00 | | 1 369 302.00 |
VI Group and Associates | 847 920.00 | 847 920.00 | | 847 920.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 377.00 | 377.00 | | 377.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 396 401.00 | 1 371 401.00 | 25 000.00 | 1 396 401.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 847 920.00 | 847 920.00 | | 847 920.00 |
