| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 61 619.00 | | 61 619.00 | 61 619.00 |
BJ TOTAL (I) | 2 500 803.00 | | 2 500 803.00 | 2 500 803.00 |
BZ Other receivables | 333 034.00 | | 333 034.00 | 333 034.00 |
CF Cash and cash equivalents | 133 690.00 | | 133 690.00 | 133 690.00 |
CJ TOTAL (II) | 466 723.00 | | 466 723.00 | 466 723.00 |
CO Grand total (0 to V) | 2 967 526.00 | | 2 967 526.00 | 2 967 526.00 |
CU Other investments | 2 439 184.00 | | 2 439 184.00 | 2 439 184.00 |
| |
| 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 | 425 373.00 | 425 373.00 | | 425 373.00 |
DH Retained earnings | -7 773.00 | | | -7 773.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 174.00 | -7 773.00 | | 4 174.00 |
DL TOTAL (I) | 422 875.00 | 418 701.00 | | 422 875.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 502 711.00 | 2 502 711.00 | | 2 502 711.00 |
DX Trade payables and related accounts | 6 348.00 | 6 348.00 | | 6 348.00 |
DY Tax and social security liabilities | 35 592.00 | 20 672.00 | | 35 592.00 |
EC TOTAL (IV) | 2 544 651.00 | 2 529 731.00 | | 2 544 651.00 |
EE Grand total (I to V) | 2 967 526.00 | 2 948 432.00 | | 2 967 526.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 108.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 6 184.00 | |
GG - OPERATING RESULT (I - II) | | | -6 184.00 | |
GL Other interest and similar income | | | 5 132.00 | |
GP Total financial income (V) | | | 5 132.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 132.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 052.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 33.00 | 1 758.00 | | 33.00 |
HH Total exceptional expenses (VIII) | 33.00 | 1 758.00 | | 33.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -33.00 | -1 758.00 | | -33.00 |
HK Income tax | -5 259.00 | 452.00 | | -5 259.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 132.00 | 5 996.00 | | 5 132.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 958.00 | 13 769.00 | | 958.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 174.00 | -7 773.00 | | 4 174.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 2 502 711.00 | 2 502 711.00 | | 2 502 711.00 |
8B Suppliers and Related Accounts | 6 348.00 | 6 348.00 | | 6 348.00 |
VQ Other Taxes, Duties, and Similar Debts | 35 592.00 | 35 592.00 | | 35 592.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 394 652.00 | 333 034.00 | 61 619.00 | 394 652.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 544 651.00 | 2 544 651.00 | | 2 544 651.00 |
