| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 409 296.00 | | 2 409 296.00 | 2 409 296.00 |
BJ TOTAL (I) | 2 409 492.00 | | 2 409 492.00 | 2 409 492.00 |
CF Cash and cash equivalents | 180.00 | | 180.00 | 180.00 |
CJ TOTAL (II) | 180.00 | | 180.00 | 180.00 |
CO Grand total (0 to V) | 2 409 672.00 | | 2 409 672.00 | 2 409 672.00 |
CU Other investments | 196.00 | | 196.00 | 196.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 811.00 | 3 811.00 | | 3 811.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 1 654 178.00 | 1 427 520.00 | | 1 654 178.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 148 496.00 | 226 657.00 | | 148 496.00 |
DL TOTAL (I) | 1 807 247.00 | 1 658 751.00 | | 1 807 247.00 |
DU Loans and Debts from Credit Institutions (3) | | 14.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 588 685.00 | 479 519.00 | | 588 685.00 |
EA Other liabilities | 13 740.00 | 13 860.00 | | 13 740.00 |
EC TOTAL (IV) | 602 425.00 | 493 392.00 | | 602 425.00 |
EE Grand total (I to V) | 2 409 672.00 | 2 152 143.00 | | 2 409 672.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 904.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 904.00 | |
GG - OPERATING RESULT (I - II) | | | -1 904.00 | |
GH Attributed profit or transferred loss (III) | | | 257 596.00 | |
GR Interest and similar expenses | | | 30.00 | |
GU Total financial expenses (VI) | | | 30.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -30.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 255 662.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 107 166.00 | 66 757.00 | | 107 166.00 |
HL TOTAL REVENUE (I + III + V + VII) | 257 596.00 | 295 657.00 | | 257 596.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 109 100.00 | 69 000.00 | | 109 100.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 148 496.00 | 226 657.00 | | 148 496.00 |
| |
| 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 | 2 151 896.00 | | 257 596.00 | 2 151 896.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 409 492.00 | |
I4 DECREASES Grand Total | | | 2 409 492.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 151 896.00 | | 257 596.00 | 2 151 896.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 13 740.00 | 13 740.00 | | 13 740.00 |
UL Receivables related to investments | 2 409 296.00 | | 2 409 296.00 | 2 409 296.00 |
VI Group and Associates | 588 685.00 | 588 685.00 | | 588 685.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 409 296.00 | | 2 409 296.00 | 2 409 296.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 602 425.00 | 602 425.00 | | 602 425.00 |
