| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 9 075.00 | 239.00 | 8 836.00 | 9 075.00 |
BB Receivables related to investments | 1 974 443.00 | | 1 974 443.00 | 1 974 443.00 |
BJ TOTAL (I) | 1 986 519.00 | 239.00 | 1 986 280.00 | 1 986 519.00 |
BX Customers and related accounts | 16 021.00 | | 16 021.00 | 16 021.00 |
BZ Other receivables | 5 101.00 | | 5 101.00 | 5 101.00 |
CF Cash and cash equivalents | 46 699.00 | | 46 699.00 | 46 699.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 67 821.00 | | 67 821.00 | 67 821.00 |
CN Currency translation adjustments (V) | 127 849.00 | | 127 849.00 | 127 849.00 |
CO Grand total (0 to V) | 2 182 190.00 | 239.00 | 2 181 951.00 | 2 182 190.00 |
CP Shares due in less than one year | 1 974 443.00 | | | 1 974 443.00 |
CU Other investments | 3 002.00 | | 3 002.00 | 3 002.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 40 569.00 | 34 118.00 | | 40 569.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 103.00 | 6 451.00 | | 12 103.00 |
DL TOTAL (I) | 53 771.00 | 41 669.00 | | 53 771.00 |
DU Loans and Debts from Credit Institutions (3) | 301 197.00 | 301 400.00 | | 301 197.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 613 783.00 | 1 407 207.00 | | 1 613 783.00 |
DX Trade payables and related accounts | 804.00 | | | 804.00 |
DY Tax and social security liabilities | 7 515.00 | 3 531.00 | | 7 515.00 |
EC TOTAL (IV) | 1 923 299.00 | 1 712 138.00 | | 1 923 299.00 |
ED (V) | 204 881.00 | 69 919.00 | | 204 881.00 |
EE Grand total (I to V) | 2 181 951.00 | 1 823 726.00 | | 2 181 951.00 |
EG Accrued income and payables due within one year | 1 923 299.00 | 1 712 138.00 | | 1 923 299.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 16 021.00 | 16 021.00 | |
FJ Net sales | | 16 021.00 | 16 021.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 365.00 | |
FR Total operating income (I) | | | 16 386.00 | |
FW Other purchases and external expenses | | | 4 223.00 | |
FX Taxes, duties, and similar payments | | | 2 021.00 | |
FY Salaries and Wages | | | 16 000.00 | |
FZ Social Security Contributions | | | 4 989.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 759.00 | |
GF Total Operating Expenses (II) | | | 27 992.00 | |
GG - OPERATING RESULT (I - II) | | | -11 606.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 25 265.00 | |
GN Positive exchange differences | | | 6 201.00 | |
GP Total financial income (V) | | | 31 466.00 | |
GR Interest and similar expenses | | | 5 282.00 | |
GS Negative differences of foreign exchange | | | 481.00 | |
GU Total financial expenses (VI) | | | 5 763.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 25 702.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 096.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 3 600.00 | | | 3 600.00 |
HD Total exceptional income (VII) | 3 600.00 | | | 3 600.00 |
HF Exceptional expenses on capital transactions | 5 594.00 | | | 5 594.00 |
HH Total exceptional expenses (VIII) | 5 594.00 | | | 5 594.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 994.00 | | | -1 994.00 |
HK Income tax | | 4 040.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 51 452.00 | 41 279.00 | | 51 452.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 349.00 | 34 827.00 | | 39 349.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 103.00 | 6 451.00 | | 12 103.00 |
| |
| 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 | | | 15 189.00 | |
I4 DECREASES Grand Total | | 6 114.00 | 9 075.00 | |
IY DECREASES Total Tangible Fixed Assets | | 6 114.00 | 9 075.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 15 189.00 | |
| |
| 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 | 804.00 | 804.00 | | 804.00 |
8D Social Security and Other Social Organizations | 6 984.00 | 6 984.00 | | 6 984.00 |
UL Receivables related to investments | 1 974 443.00 | 1 974 443.00 | | 1 974 443.00 |
UX Other trade receivables | 16 021.00 | 16 021.00 | | 16 021.00 |
VB VAT | 1 061.00 | 1 061.00 | | 1 061.00 |
VG Loans with a maturity of up to one year at origin | 301 197.00 | 301 197.00 | | 301 197.00 |
VI Group and Associates | 1 613 783.00 | 1 613 783.00 | | 1 613 783.00 |
VM Income taxes | 4 040.00 | 4 040.00 | | 4 040.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 995 565.00 | 1 995 565.00 | | 1 995 565.00 |
VW VAT | 531.00 | 531.00 | | 531.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 923 299.00 | 1 923 299.00 | | 1 923 299.00 |
