| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 269 768.00 | | 1 269 768.00 | 1 269 768.00 |
BJ TOTAL (I) | 3 112 777.00 | | 3 112 777.00 | 3 112 777.00 |
BZ Other receivables | 49 201.00 | | 49 201.00 | 49 201.00 |
CF Cash and cash equivalents | 6 783.00 | | 6 783.00 | 6 783.00 |
CH Prepaid expenses | 62.00 | | 62.00 | 62.00 |
CJ TOTAL (II) | 56 046.00 | | 56 046.00 | 56 046.00 |
CO Grand total (0 to V) | 3 168 823.00 | | 3 168 823.00 | 3 168 823.00 |
CU Other investments | 1 843 009.00 | | 1 843 009.00 | 1 843 009.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 57 918.00 | 56 707.00 | | 57 918.00 |
DG Other reserves | 1 705 633.00 | 1 464 630.00 | | 1 705 633.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 284 939.00 | 242 213.00 | | 284 939.00 |
DL TOTAL (I) | 3 048 490.00 | 2 763 551.00 | | 3 048 490.00 |
DV Miscellaneous Loans and Financial Debts (4) | 110 554.00 | 358 104.00 | | 110 554.00 |
DX Trade payables and related accounts | 6 930.00 | 4 745.00 | | 6 930.00 |
DY Tax and social security liabilities | 1 856.00 | 4 100.00 | | 1 856.00 |
DZ Fixed asset liabilities and related accounts | 990.00 | 990.00 | | 990.00 |
EA Other liabilities | 3.00 | 3.00 | | 3.00 |
EC TOTAL (IV) | 120 333.00 | 367 942.00 | | 120 333.00 |
EE Grand total (I to V) | 3 168 823.00 | 3 131 493.00 | | 3 168 823.00 |
EG Accrued income and payables due within one year | 120 333.00 | 367 942.00 | | 120 333.00 |
EI Including equity loans | 110 554.00 | | | 110 554.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 84 000.00 | |
FJ Net sales | | | 84 000.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 84 002.00 | |
FW Other purchases and external expenses | | | 6 018.00 | |
FX Taxes, duties, and similar payments | | | 5 167.00 | |
FY Salaries and Wages | | | 46 000.00 | |
FZ Social Security Contributions | | | 19 627.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 76 813.00 | |
GG - OPERATING RESULT (I - II) | | | 7 189.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 261 385.00 | |
GP Total financial income (V) | | | 261 385.00 | |
GR Interest and similar expenses | | | 698.00 | |
GU Total financial expenses (VI) | | | 698.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 260 687.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 267 876.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -17 063.00 | 24 594.00 | | -17 063.00 |
HL TOTAL REVENUE (I + III + V + VII) | 345 387.00 | 347 007.00 | | 345 387.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 60 448.00 | 104 794.00 | | 60 448.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 284 939.00 | 242 213.00 | | 284 939.00 |
| |
| 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 | 3 090 928.00 | | 21 849.00 | 3 090 928.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 112 777.00 | |
I4 DECREASES Grand Total | | | 3 112 777.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 090 928.00 | | 21 849.00 | 3 090 928.00 |
| |
| 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 | 6 930.00 | 6 930.00 | | 6 930.00 |
8J Fixed Asset Liabilities and Related Accounts | 990.00 | 990.00 | | 990.00 |
8K Other liabilities (including liabilities related to repo transactions) | 110 557.00 | 110 557.00 | | 110 557.00 |
UL Receivables related to investments | 1 269 768.00 | | 1 269 768.00 | 1 269 768.00 |
VP Miscellaneous | 49 201.00 | 49 201.00 | | 49 201.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 856.00 | 1 856.00 | | 1 856.00 |
VS Prepaid expenses | 62.00 | 62.00 | | 62.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 319 031.00 | 49 263.00 | 1 269 768.00 | 1 319 031.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 120 333.00 | 120 333.00 | | 120 333.00 |
