| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 5 560.00 | | 5 560.00 | 5 560.00 |
BJ TOTAL (I) | 927 380.00 | | 927 380.00 | 927 380.00 |
BZ Other receivables | 99 872.00 | | 99 872.00 | 99 872.00 |
CF Cash and cash equivalents | 28 580.00 | | 28 580.00 | 28 580.00 |
CJ TOTAL (II) | 128 453.00 | | 128 453.00 | 128 453.00 |
CO Grand total (0 to V) | 1 055 832.00 | | 1 055 832.00 | 1 055 832.00 |
CU Other investments | 921 820.00 | | 921 820.00 | 921 820.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | | | 300 000.00 |
DD Legal reserve (1) | 30 000.00 | | | 30 000.00 |
DG Other reserves | 517 435.00 | | | 517 435.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 102 251.00 | | | 102 251.00 |
DL TOTAL (I) | 949 685.00 | | | 949 685.00 |
DV Miscellaneous Loans and Financial Debts (4) | 104 850.00 | | | 104 850.00 |
DX Trade payables and related accounts | 734.00 | | | 734.00 |
DY Tax and social security liabilities | 563.00 | | | 563.00 |
EC TOTAL (IV) | 106 147.00 | | | 106 147.00 |
EE Grand total (I to V) | 1 055 832.00 | | | 1 055 832.00 |
EG Accrued income and payables due within one year | 106 147.00 | | | 106 147.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 451.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 781.00 | |
GF Total Operating Expenses (II) | | | 6 232.00 | |
GG - OPERATING RESULT (I - II) | | | -6 232.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 99 750.00 | |
GP Total financial income (V) | | | 99 750.00 | |
GR Interest and similar expenses | | | 2 818.00 | |
GU Total financial expenses (VI) | | | 2 818.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 96 932.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 90 700.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -11 551.00 | | | -11 551.00 |
HL TOTAL REVENUE (I + III + V + VII) | 99 750.00 | | | 99 750.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -2 501.00 | | | -2 501.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 102 251.00 | | | 102 251.00 |
| |
| 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 | 927 380.00 | | | 927 380.00 |
I3 DECREASES Total Financial Fixed Assets | | | 927 380.00 | |
I4 DECREASES Grand Total | | | 927 380.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 927 380.00 | | | 927 380.00 |
| |
| 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 | 734.00 | 734.00 | | 734.00 |
8E Income Taxes | 563.00 | 563.00 | | 563.00 |
UT Other financial assets | 5 560.00 | | 5 560.00 | 5 560.00 |
VB VAT | 122.00 | 122.00 | | 122.00 |
VC Group and associates | 99 750.00 | 99 750.00 | | 99 750.00 |
VI Group and Associates | 104 850.00 | 104 850.00 | | 104 850.00 |
VK Loans repaid during the year | 89 196.00 | | | 89 196.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 105 432.00 | 99 872.00 | 5 560.00 | 105 432.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 106 147.00 | 106 147.00 | | 106 147.00 |
