| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 38 668.00 | | 38 668.00 | 38 668.00 |
BD Other fixed assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 40 312.00 | | 40 312.00 | 40 312.00 |
BT Goods | 7 317.00 | | 7 317.00 | 7 317.00 |
BZ Other receivables | 1 284 435.00 | | 1 284 435.00 | 1 284 435.00 |
CF Cash and cash equivalents | 57 412.00 | | 57 412.00 | 57 412.00 |
CJ TOTAL (II) | 1 349 164.00 | | 1 349 164.00 | 1 349 164.00 |
CO Grand total (0 to V) | 1 389 476.00 | | 1 389 476.00 | 1 389 476.00 |
CU Other investments | 1 544.00 | | 1 544.00 | 1 544.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 200 000.00 | 1 200 000.00 | | 1 200 000.00 |
DD Legal reserve (1) | 120 000.00 | 120 000.00 | | 120 000.00 |
DF Regulated reserves (1) | 122.00 | 122.00 | | 122.00 |
DH Retained earnings | 47 349.00 | 40 833.00 | | 47 349.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 148.00 | 6 515.00 | | -1 148.00 |
DL TOTAL (I) | 1 366 323.00 | 1 367 471.00 | | 1 366 323.00 |
DU Loans and Debts from Credit Institutions (3) | 50.00 | 100.00 | | 50.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 106.00 | 18 857.00 | | 19 106.00 |
DX Trade payables and related accounts | 3 422.00 | 3 373.00 | | 3 422.00 |
DY Tax and social security liabilities | 575.00 | 2 821.00 | | 575.00 |
EC TOTAL (IV) | 23 153.00 | 25 150.00 | | 23 153.00 |
EE Grand total (I to V) | 1 389 476.00 | 1 392 621.00 | | 1 389 476.00 |
EG Accrued income and payables due within one year | 23 153.00 | 25 150.00 | | 23 153.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 383.00 | |
FX Taxes, duties, and similar payments | | | 806.00 | |
GF Total Operating Expenses (II) | | | 5 189.00 | |
GG - OPERATING RESULT (I - II) | | | -5 189.00 | |
GI Supported loss or transferred profit (IV) | | | 5 331.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 16 765.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 16 767.00 | |
GR Interest and similar expenses | | | 249.00 | |
GU Total financial expenses (VI) | | | 249.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 518.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 998.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 5 656.00 | | | 5 656.00 |
HH Total exceptional expenses (VIII) | 5 656.00 | | | 5 656.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 656.00 | | | -5 656.00 |
HK Income tax | 1 490.00 | 796.00 | | 1 490.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16 767.00 | 16 445.00 | | 16 767.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 915.00 | 9 930.00 | | 17 915.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 148.00 | 6 515.00 | | -1 148.00 |
| |
| 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 | 45 643.00 | | | 45 643.00 |
I3 DECREASES Total Financial Fixed Assets | 5 331.00 | | 40 312.00 | 5 331.00 |
I4 DECREASES Grand Total | 5 331.00 | | 40 312.00 | 5 331.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 45 643.00 | | | 45 643.00 |
| |
| 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 | 3 422.00 | 3 422.00 | | 3 422.00 |
8E Income Taxes | 575.00 | 575.00 | | 575.00 |
UL Receivables related to investments | 38 668.00 | | 38 668.00 | 38 668.00 |
VC Group and associates | 1 284 435.00 | 1 284 435.00 | | 1 284 435.00 |
VH Loans with a maturity of more than one year at origin | 50.00 | 50.00 | | 50.00 |
VI Group and Associates | 19 106.00 | 19 106.00 | | 19 106.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 323 103.00 | 1 284 435.00 | 38 668.00 | 1 323 103.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 153.00 | 23 153.00 | | 23 153.00 |
