| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 572 253.00 | | 572 253.00 | 572 253.00 |
BJ TOTAL (I) | 1 393 203.00 | | 1 393 203.00 | 1 393 203.00 |
CF Cash and cash equivalents | 10 144.00 | | 10 144.00 | 10 144.00 |
CJ TOTAL (II) | 10 144.00 | | 10 144.00 | 10 144.00 |
CO Grand total (0 to V) | 1 403 348.00 | | 1 403 348.00 | 1 403 348.00 |
CU Other investments | 820 950.00 | | 820 950.00 | 820 950.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 800 000.00 | 800 000.00 | | 800 000.00 |
DD Legal reserve (1) | 10 073.00 | 4 244.00 | | 10 073.00 |
DH Retained earnings | 67 243.00 | 16 496.00 | | 67 243.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 95 684.00 | 116 575.00 | | 95 684.00 |
DL TOTAL (I) | 973 000.00 | 937 316.00 | | 973 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 426 953.00 | 489 726.00 | | 426 953.00 |
DX Trade payables and related accounts | 144.00 | 148.00 | | 144.00 |
DY Tax and social security liabilities | 2 300.00 | | | 2 300.00 |
DZ Fixed asset liabilities and related accounts | 950.00 | 950.00 | | 950.00 |
EC TOTAL (IV) | 430 347.00 | 490 825.00 | | 430 347.00 |
EE Grand total (I to V) | 1 403 348.00 | 1 428 141.00 | | 1 403 348.00 |
EG Accrued income and payables due within one year | 430 347.00 | 1 098.00 | | 430 347.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 755.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 5 755.00 | |
GG - OPERATING RESULT (I - II) | | | -5 755.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 105 665.00 | |
GP Total financial income (V) | | | 105 665.00 | |
GR Interest and similar expenses | | | 4 226.00 | |
GU Total financial expenses (VI) | | | 4 226.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 101 439.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 95 684.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 105 665.00 | 125 610.00 | | 105 665.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 981.00 | 9 034.00 | | 9 981.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 95 684.00 | 116 575.00 | | 95 684.00 |
| |
| 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 | 1 387 537.00 | | 5 665.00 | 1 387 537.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 393 203.00 | |
I4 DECREASES Grand Total | | | 1 393 203.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 387 537.00 | | 5 665.00 | 1 387 537.00 |
| |
| 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 | 144.00 | 144.00 | | 144.00 |
8J Fixed Asset Liabilities and Related Accounts | 950.00 | 950.00 | | 950.00 |
8K Other liabilities (including liabilities related to repo transactions) | 429 253.00 | 429 253.00 | | 429 253.00 |
UL Receivables related to investments | 572 253.00 | | 572 253.00 | 572 253.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 572 253.00 | | 572 253.00 | 572 253.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 430 347.00 | 430 347.00 | | 430 347.00 |
