| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 395.00 | 6 395.00 | | 6 395.00 |
BB Receivables related to investments | 222 231.00 | 222 231.00 | | 222 231.00 |
BJ TOTAL (I) | 479 329.00 | 255 991.00 | 223 337.00 | 479 329.00 |
BZ Other receivables | 505 454.00 | 83 682.00 | 421 771.00 | 505 454.00 |
CF Cash and cash equivalents | 57 732.00 | | 57 732.00 | 57 732.00 |
CJ TOTAL (II) | 563 186.00 | 83 682.00 | 479 503.00 | 563 186.00 |
CO Grand total (0 to V) | 1 042 515.00 | 339 674.00 | 702 841.00 | 1 042 515.00 |
CU Other investments | 250 702.00 | 27 364.00 | 223 337.00 | 250 702.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 76 224.00 | 76 224.00 | | 76 224.00 |
DD Legal reserve (1) | 7 622.00 | 7 622.00 | | 7 622.00 |
DH Retained earnings | 5 704.00 | -207 005.00 | | 5 704.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 132 385.00 | 212 709.00 | | 132 385.00 |
DL TOTAL (I) | 221 936.00 | 89 551.00 | | 221 936.00 |
DP Provisions for Risks | 240 000.00 | 240 000.00 | | 240 000.00 |
DR TOTAL (IV) | 240 000.00 | 240 000.00 | | 240 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 233 004.00 | 284 004.00 | | 233 004.00 |
DX Trade payables and related accounts | 7 900.00 | 7 924.00 | | 7 900.00 |
EC TOTAL (IV) | 240 904.00 | 291 928.00 | | 240 904.00 |
EE Grand total (I to V) | 702 841.00 | 621 480.00 | | 702 841.00 |
EG Accrued income and payables due within one year | 240 904.00 | 291 928.00 | | 240 904.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 202.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 9 202.00 | |
GG - OPERATING RESULT (I - II) | | | -9 202.00 | |
GH Attributed profit or transferred loss (III) | | | 185 958.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 176 756.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 44 371.00 | 44 408.00 | | 44 371.00 |
HL TOTAL REVENUE (I + III + V + VII) | 185 958.00 | 266 405.00 | | 185 958.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 53 573.00 | 53 695.00 | | 53 573.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 132 385.00 | 212 709.00 | | 132 385.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 395.00 | | | 6 395.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 395.00 | | | 6 395.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 240 000.00 | | | 240 000.00 |
7C Grand total | 240 000.00 | | | 240 000.00 |
| |
| 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 | 7 900.00 | 7 900.00 | | 7 900.00 |
UL Receivables related to investments | 222 231.00 | | 2 222.00 | 222 231.00 |
VC Group and associates | 502 956.00 | 502 956.00 | | 502 956.00 |
VI Group and Associates | 233 004.00 | 233 004.00 | | 233 004.00 |
VM Income taxes | 38.00 | 38.00 | | 38.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 460.00 | 2 460.00 | | 2 460.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 727 685.00 | 505 454.00 | 2 222.00 | 727 685.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 240 904.00 | 240 904.00 | | 240 904.00 |
