| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 599 453.00 | | 599 453.00 | 599 453.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 1 575 388.00 | | 1 575 388.00 | 1 575 388.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 929.00 | | 929.00 | 929.00 |
CJ TOTAL (II) | 929.00 | | 929.00 | 929.00 |
CO Grand total (0 to V) | 1 576 317.00 | | 1 576 317.00 | 1 576 317.00 |
CU Other investments | 975 920.00 | | 975 920.00 | 975 920.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 160 080.00 | 160 080.00 | | 160 080.00 |
DD Legal reserve (1) | 16 008.00 | 16 008.00 | | 16 008.00 |
DE Statutory or contractual reserves | 654 191.00 | 654 191.00 | | 654 191.00 |
DG Other reserves | 359 944.00 | 214 141.00 | | 359 944.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 765.00 | 445 954.00 | | 1 765.00 |
DL TOTAL (I) | 1 191 988.00 | 1 490 373.00 | | 1 191 988.00 |
DV Miscellaneous Loans and Financial Debts (4) | 326 749.00 | 140 110.00 | | 326 749.00 |
DX Trade payables and related accounts | 3 368.00 | 3 368.00 | | 3 368.00 |
DY Tax and social security liabilities | 52 212.00 | | | 52 212.00 |
EA Other liabilities | 2 000.00 | 2 000.00 | | 2 000.00 |
EC TOTAL (IV) | 384 329.00 | 145 478.00 | | 384 329.00 |
EE Grand total (I to V) | 1 576 317.00 | 1 635 851.00 | | 1 576 317.00 |
EG Accrued income and payables due within one year | 384 329.00 | 145 478.00 | | 384 329.00 |
EI Including equity loans | 326 749.00 | | | 326 749.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 017.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 4 017.00 | |
GG - OPERATING RESULT (I - II) | | | -4 017.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GK Income from other securities and fixed asset receivables | | | 6 495.00 | |
GP Total financial income (V) | | | 6 495.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 495.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 478.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 80.00 | | | 80.00 |
HD Total exceptional income (VII) | 80.00 | | | 80.00 |
HE Exceptional expenses on management operations | | 287.00 | | |
HH Total exceptional expenses (VIII) | | 287.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 80.00 | -287.00 | | 80.00 |
HK Income tax | 793.00 | 703.00 | | 793.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 575.00 | 451 914.00 | | 6 575.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 810.00 | 5 960.00 | | 4 810.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 765.00 | 445 954.00 | | 1 765.00 |
| |
| 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 | 1 576 573.00 | | 50 000.00 | 1 576 573.00 |
I3 DECREASES Total Financial Fixed Assets | | 51 186.00 | 1 575 388.00 | |
I4 DECREASES Grand Total | | 51 186.00 | 1 575 388.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 576 573.00 | | 50 000.00 | 1 576 573.00 |
| |
| 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 | 3 368.00 | 3 368.00 | | 3 368.00 |
8D Social Security and Other Social Organizations | 52 212.00 | 52 212.00 | | 52 212.00 |
8K Other liabilities (including liabilities related to repo transactions) | 328 749.00 | 328 749.00 | | 328 749.00 |
UL Receivables related to investments | 599 453.00 | | 599 453.00 | 599 453.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 599 453.00 | | 599 453.00 | 599 453.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 384 329.00 | 384 329.00 | | 384 329.00 |
