| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 002 000.00 | | 2 002 000.00 | 2 002 000.00 |
BD Other fixed assets | 209 004.00 | | 209 004.00 | 209 004.00 |
BJ TOTAL (I) | 2 211 004.00 | | 2 211 004.00 | 2 211 004.00 |
BZ Other receivables | 53 471.00 | | 53 471.00 | 53 471.00 |
CF Cash and cash equivalents | 35 290.00 | | 35 290.00 | 35 290.00 |
CJ TOTAL (II) | 88 761.00 | | 88 761.00 | 88 761.00 |
CO Grand total (0 to V) | 2 299 765.00 | | 2 299 765.00 | 2 299 765.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 1 220 501.00 | 992 008.00 | | 1 220 501.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 357 786.00 | 228 494.00 | | 357 786.00 |
DL TOTAL (I) | 1 600 287.00 | 1 242 501.00 | | 1 600 287.00 |
DV Miscellaneous Loans and Financial Debts (4) | 56 804.00 | 125 426.00 | | 56 804.00 |
DX Trade payables and related accounts | 11 455.00 | 5 784.00 | | 11 455.00 |
EA Other liabilities | 631 219.00 | 859 388.00 | | 631 219.00 |
EC TOTAL (IV) | 699 477.00 | 990 598.00 | | 699 477.00 |
EE Grand total (I to V) | 2 299 765.00 | 2 233 099.00 | | 2 299 765.00 |
EG Accrued income and payables due within one year | 301 033.00 | 359 379.00 | | 301 033.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 602.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 15 602.00 | |
GG - OPERATING RESULT (I - II) | | | -15 602.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 383 244.00 | |
GP Total financial income (V) | | | 383 244.00 | |
GR Interest and similar expenses | | | 17 787.00 | |
GU Total financial expenses (VI) | | | 17 787.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 365 456.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 349 854.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -7 932.00 | -3 206.00 | | -7 932.00 |
HL TOTAL REVENUE (I + III + V + VII) | 383 244.00 | 252 000.00 | | 383 244.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 457.00 | 23 506.00 | | 25 457.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 357 786.00 | 228 494.00 | | 357 786.00 |
| |
| 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 | 2 000 000.00 | | 211 004.00 | 2 000 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 211 004.00 | |
I4 DECREASES Grand Total | | | 2 211 004.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 000 000.00 | | 211 004.00 | 2 000 000.00 |
| |
| 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 | 11 455.00 | 11 455.00 | | 11 455.00 |
8K Other liabilities (including liabilities related to repo transactions) | 688 023.00 | 289 578.00 | 398 445.00 | 688 023.00 |
UL Receivables related to investments | 209 004.00 | | 209 004.00 | 209 004.00 |
UX Other trade receivables | 53 471.00 | 53 471.00 | | 53 471.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 262 475.00 | 53 471.00 | 209 004.00 | 262 475.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 699 477.00 | 301 033.00 | 398 445.00 | 699 477.00 |
