| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 353 726.00 | | 353 726.00 | 353 726.00 |
BH Other financial assets | 2 084.00 | | 2 084.00 | 2 084.00 |
BJ TOTAL (I) | 862 566.00 | | 862 566.00 | 862 566.00 |
BX Customers and related accounts | 439.00 | | 439.00 | 439.00 |
BZ Other receivables | 102 871.00 | | 102 871.00 | 102 871.00 |
CF Cash and cash equivalents | 24 390.00 | | 24 390.00 | 24 390.00 |
CJ TOTAL (II) | 127 702.00 | | 127 702.00 | 127 702.00 |
CO Grand total (0 to V) | 990 269.00 | | 990 269.00 | 990 269.00 |
CS Evaluated investments - equity method | | | | |
CU Other investments | 506 756.00 | | 506 756.00 | 506 756.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 32 000.00 | 32 000.00 | | 32 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 918 389.00 | 414 463.00 | | 918 389.00 |
DH Retained earnings | | -1 301 041.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -32 789.00 | 1 804 967.00 | | -32 789.00 |
DL TOTAL (I) | 921 600.00 | 954 390.00 | | 921 600.00 |
DV Miscellaneous Loans and Financial Debts (4) | 55 407.00 | 54 605.00 | | 55 407.00 |
DX Trade payables and related accounts | 13 212.00 | 61 394.00 | | 13 212.00 |
DY Tax and social security liabilities | 48.00 | 666 288.00 | | 48.00 |
EC TOTAL (IV) | 68 668.00 | 782 287.00 | | 68 668.00 |
EE Grand total (I to V) | 990 269.00 | 1 736 677.00 | | 990 269.00 |
EG Accrued income and payables due within one year | 68 668.00 | | | 68 668.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FG Production sold - services | -28 613.00 | | -28 613.00 | -28 613.00 |
FJ Net sales | -28 613.00 | | -28 613.00 | -28 613.00 |
FR Total operating income (I) | | | -28 613.00 | |
FW Other purchases and external expenses | | | 14 416.00 | |
FX Taxes, duties, and similar payments | | | 573.00 | |
GE Other Expenses | | | 343.00 | |
GF Total Operating Expenses (II) | | | 15 333.00 | |
GG - OPERATING RESULT (I - II) | | | -43 946.00 | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 802.00 | |
GU Total financial expenses (VI) | | | 802.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -802.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -44 749.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 11 960.00 | | | 11 960.00 |
HD Total exceptional income (VII) | 11 960.00 | | | 11 960.00 |
HH Total exceptional expenses (VIII) | | 276.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 11 960.00 | -276.00 | | 11 960.00 |
HK Income tax | | 816 645.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | -16 653.00 | 2 952 198.00 | | -16 653.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 136.00 | 1 147 231.00 | | 16 136.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -32 789.00 | 1 804 967.00 | | -32 789.00 |
| |
| 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 | 1 262 567.00 | | | 1 262 567.00 |
I3 DECREASES Total Financial Fixed Assets | | 400 000.00 | 862 567.00 | |
I4 DECREASES Grand Total | | 400 000.00 | 862 567.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 262 567.00 | | | 1 262 567.00 |
| |
| 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 | 13 212.00 | 13 212.00 | | 13 212.00 |
UL Receivables related to investments | 353 727.00 | | 353 727.00 | 353 727.00 |
UT Other financial assets | 2 084.00 | | 2 084.00 | 2 084.00 |
UX Other trade receivables | 440.00 | 440.00 | | 440.00 |
VI Group and Associates | 55 408.00 | 55 408.00 | | 55 408.00 |
VP Miscellaneous | 102 872.00 | 102 872.00 | | 102 872.00 |
VQ Other Taxes, Duties, and Similar Debts | 48.00 | 48.00 | | 48.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 459 123.00 | 103 312.00 | 355 811.00 | 459 123.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 68 668.00 | 68 668.00 | | 68 668.00 |
