| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 280.00 | | 280.00 | 280.00 |
BJ TOTAL (I) | 1 174 340.00 | | 1 174 340.00 | 1 174 340.00 |
BZ Other receivables | 24 742.00 | | 24 742.00 | 24 742.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 70 702.00 | | 70 702.00 | 70 702.00 |
CH Prepaid expenses | 344.00 | | 344.00 | 344.00 |
CJ TOTAL (II) | 95 788.00 | | 95 788.00 | 95 788.00 |
CO Grand total (0 to V) | 1 270 128.00 | | 1 270 128.00 | 1 270 128.00 |
CU Other investments | 1 174 060.00 | | 1 174 060.00 | 1 174 060.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 903 366.00 | 734 018.00 | | 903 366.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 170 348.00 | 169 348.00 | | 170 348.00 |
DL TOTAL (I) | 1 095 713.00 | 925 366.00 | | 1 095 713.00 |
DU Loans and Debts from Credit Institutions (3) | | 277 174.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 173 063.00 | 193 385.00 | | 173 063.00 |
DX Trade payables and related accounts | 1 351.00 | 1 653.00 | | 1 351.00 |
EC TOTAL (IV) | 174 414.00 | 472 212.00 | | 174 414.00 |
EE Grand total (I to V) | 1 270 128.00 | 1 397 578.00 | | 1 270 128.00 |
EG Accrued income and payables due within one year | 174 414.00 | 136 419.00 | | 174 414.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 913.00 | |
FX Taxes, duties, and similar payments | | | 136.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 6 050.00 | |
GG - OPERATING RESULT (I - II) | | | -6 050.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 179 856.00 | |
GL Other interest and similar income | | | 1 055.00 | |
GP Total financial income (V) | | | 180 911.00 | |
GR Interest and similar expenses | | | 8 367.00 | |
GU Total financial expenses (VI) | | | 8 367.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 172 544.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 166 494.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 854.00 | -4 355.00 | | -3 854.00 |
HL TOTAL REVENUE (I + III + V + VII) | 180 911.00 | 180 331.00 | | 180 911.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 563.00 | 10 983.00 | | 10 563.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 170 348.00 | 169 348.00 | | 170 348.00 |
| |
| 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 | 1 174 336.00 | | 4.00 | 1 174 336.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 174 340.00 | |
I4 DECREASES Grand Total | | | 1 174 340.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 174 336.00 | | 4.00 | 1 174 336.00 |
| |
| 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 | 1 351.00 | 1 351.00 | | 1 351.00 |
VI Group and Associates | 173 063.00 | 173 063.00 | | 173 063.00 |
VK Loans repaid during the year | 276 916.00 | | | 276 916.00 |
VM Income taxes | 24 742.00 | 24 742.00 | | 24 742.00 |
VS Prepaid expenses | 344.00 | 344.00 | | 344.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 086.00 | 25 086.00 | | 25 086.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 174 414.00 | 174 414.00 | | 174 414.00 |
