| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 327 950.00 | | 327 950.00 | 327 950.00 |
BZ Other receivables | 26 117.00 | | 26 117.00 | 26 117.00 |
CF Cash and cash equivalents | 13 816.00 | | 13 816.00 | 13 816.00 |
CH Prepaid expenses | 40.00 | | 40.00 | 40.00 |
CJ TOTAL (II) | 39 972.00 | | 39 972.00 | 39 972.00 |
CO Grand total (0 to V) | 367 922.00 | | 367 922.00 | 367 922.00 |
CS Evaluated investments - equity method | 327 950.00 | | 327 950.00 | 327 950.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 93 000.00 | 93 000.00 | | 93 000.00 |
DD Legal reserve (1) | 9 300.00 | 9 300.00 | | 9 300.00 |
DG Other reserves | 226 274.00 | 223 576.00 | | 226 274.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 671.00 | 11 998.00 | | 7 671.00 |
DL TOTAL (I) | 336 244.00 | 337 874.00 | | 336 244.00 |
DU Loans and Debts from Credit Institutions (3) | 51.00 | 34.00 | | 51.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 710.00 | 25 929.00 | | 24 710.00 |
DX Trade payables and related accounts | 3 030.00 | 2 414.00 | | 3 030.00 |
DY Tax and social security liabilities | 3 887.00 | 6 613.00 | | 3 887.00 |
EC TOTAL (IV) | 31 678.00 | 34 990.00 | | 31 678.00 |
EE Grand total (I to V) | 367 922.00 | 372 863.00 | | 367 922.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 2 628.00 | |
FX Taxes, duties, and similar payments | | | 156.00 | |
GF Total Operating Expenses (II) | | | 2 784.00 | |
GG - OPERATING RESULT (I - II) | | | -2 783.00 | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 783.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -10 454.00 | | | -10 454.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | 15 001.00 | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -7 671.00 | 3 003.00 | | -7 671.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 671.00 | 11 998.00 | | 7 671.00 |
| |
| 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 | 327 950.00 | | | 327 950.00 |
I3 DECREASES Total Financial Fixed Assets | | | 327 950.00 | |
I4 DECREASES Grand Total | | | 327 950.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 327 950.00 | | | 327 950.00 |
| |
| 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 | 3 030.00 | 3 030.00 | | 3 030.00 |
8D Social Security and Other Social Organizations | 3 887.00 | 3 887.00 | | 3 887.00 |
8K Other liabilities (including liabilities related to repo transactions) | 24 710.00 | 24 710.00 | | 24 710.00 |
VG Loans with a maturity of up to one year at origin | 51.00 | 51.00 | | 51.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 26 117.00 | 26 117.00 | | 26 117.00 |
VS Prepaid expenses | 40.00 | 40.00 | | 40.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 157.00 | 26 157.00 | | 26 157.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 678.00 | 31 678.00 | | 31 678.00 |
