| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 097 464.00 | | 2 097 464.00 | 2 097 464.00 |
BF Loans | 372 500.00 | | 372 500.00 | 372 500.00 |
BH Other financial assets | 93 440.00 | | 93 440.00 | 93 440.00 |
BJ TOTAL (I) | 2 937 904.00 | | 2 937 904.00 | 2 937 904.00 |
BZ Other receivables | 3 902.00 | | 3 902.00 | 3 902.00 |
CF Cash and cash equivalents | 12 860.00 | | 12 860.00 | 12 860.00 |
CJ TOTAL (II) | 16 763.00 | | 16 763.00 | 16 763.00 |
CO Grand total (0 to V) | 2 954 667.00 | | 2 954 667.00 | 2 954 667.00 |
CP Shares due in less than one year | 2 563 404.00 | | | 2 563 404.00 |
CU Other investments | 374 500.00 | | 374 500.00 | 374 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -4 206.00 | -9 959.00 | | -4 206.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 211.00 | 5 753.00 | | 6 211.00 |
DL TOTAL (I) | 7 005.00 | 794.00 | | 7 005.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 946 400.00 | 2 442 757.00 | | 2 946 400.00 |
DX Trade payables and related accounts | 1 045.00 | | | 1 045.00 |
DY Tax and social security liabilities | 216.00 | | | 216.00 |
EC TOTAL (IV) | 2 947 661.00 | 2 442 757.00 | | 2 947 661.00 |
EE Grand total (I to V) | 2 954 667.00 | 2 443 551.00 | | 2 954 667.00 |
EG Accrued income and payables due within one year | 2 947 661.00 | 2 442 757.00 | | 2 947 661.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 5 774.00 | |
FX Taxes, duties, and similar payments | | | 207.00 | |
GF Total Operating Expenses (II) | | | 5 981.00 | |
GG - OPERATING RESULT (I - II) | | | -5 981.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 301.00 | |
GK Income from other securities and fixed asset receivables | | | 18 750.00 | |
GP Total financial income (V) | | | 39 051.00 | |
GR Interest and similar expenses | | | 26 643.00 | |
GU Total financial expenses (VI) | | | 26 643.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 12 408.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 427.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 216.00 | | | 216.00 |
HL TOTAL REVENUE (I + III + V + VII) | 39 051.00 | 95 472.00 | | 39 051.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 840.00 | 89 720.00 | | 32 840.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 211.00 | 5 753.00 | | 6 211.00 |
| |
| 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 | 2 430 057.00 | | 735 486.00 | 2 430 057.00 |
I3 DECREASES Total Financial Fixed Assets | | 227 639.00 | 2 937 904.00 | |
I4 DECREASES Grand Total | | 227 639.00 | 2 937 904.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 430 057.00 | | 735 486.00 | 2 430 057.00 |
| |
| 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 | 1 045.00 | 1 045.00 | | 1 045.00 |
8E Income Taxes | 216.00 | 216.00 | | 216.00 |
UL Receivables related to investments | 2 097 464.00 | 2 097 464.00 | | 2 097 464.00 |
UP Loans | 372 500.00 | 372 500.00 | | 372 500.00 |
UT Other financial assets | 93 440.00 | 93 440.00 | | 93 440.00 |
VB VAT | 3 902.00 | 3 902.00 | | 3 902.00 |
VI Group and Associates | 2 946 400.00 | 2 946 400.00 | | 2 946 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 567 306.00 | 2 567 306.00 | | 2 567 306.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 947 661.00 | 2 947 661.00 | | 2 947 661.00 |
