| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 360 302.00 | | 360 302.00 | 360 302.00 |
BJ TOTAL (I) | 360 302.00 | | 360 302.00 | 360 302.00 |
BZ Other receivables | 4 451.00 | | 4 451.00 | 4 451.00 |
CF Cash and cash equivalents | 2 440.00 | | 2 440.00 | 2 440.00 |
CJ TOTAL (II) | 6 891.00 | | 6 891.00 | 6 891.00 |
CO Grand total (0 to V) | 367 193.00 | | 367 193.00 | 367 193.00 |
CS Evaluated investments - equity method | | | 5.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 223 562.00 | 110 769.00 | | 223 562.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 106 017.00 | 112 793.00 | | 106 017.00 |
DL TOTAL (I) | 330 679.00 | 224 662.00 | | 330 679.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 400.00 | 56 800.00 | | 28 400.00 |
DW Advances and down payments received on current orders | 28 400.00 | 28 400.00 | | 28 400.00 |
DX Trade payables and related accounts | 8 114.00 | 3 554.00 | | 8 114.00 |
DY Tax and social security liabilities | | 457.00 | | |
EC TOTAL (IV) | 36 514.00 | 60 811.00 | | 36 514.00 |
EE Grand total (I to V) | 367 193.00 | 285 473.00 | | 367 193.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 007.00 | |
FX Taxes, duties, and similar payments | | | 147.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 14 155.00 | |
GG - OPERATING RESULT (I - II) | | | -14 155.00 | |
GP Total financial income (V) | | | 120 172.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 120 172.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 106 017.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 457.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 120 172.00 | 118 702.00 | | 120 172.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 155.00 | 5 909.00 | | 14 155.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 106 017.00 | 112 793.00 | | 106 017.00 |
| |
| 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 | 262 830.00 | | 128 172.00 | 262 830.00 |
I3 DECREASES Total Financial Fixed Assets | | 30 700.00 | 360 302.00 | |
I4 DECREASES Grand Total | | 30 700.00 | 360 302.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 262 830.00 | | 128 172.00 | 262 830.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 35 748.00 | 35 748.00 | | 35 748.00 |
8B Suppliers and Related Accounts | 8 114.00 | 8 114.00 | | 8 114.00 |
8K Other liabilities (including liabilities related to repo transactions) | 28 400.00 | 28 400.00 | | 28 400.00 |
UL Receivables related to investments | 330 702.00 | | 330 702.00 | 330 702.00 |
UX Other trade receivables | 4 451.00 | 4 451.00 | | 4 451.00 |
VI Group and Associates | 28 400.00 | 28 400.00 | | 28 400.00 |
VK Loans repaid during the year | -35 748.00 | | | -35 748.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 335 153.00 | 4 451.00 | 330 702.00 | 335 153.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 514.00 | 36 514.00 | | 36 514.00 |
