| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 46 850.00 | | 46 850.00 | 46 850.00 |
BJ TOTAL (I) | 594 153.00 | | 594 153.00 | 594 153.00 |
BZ Other receivables | 616.00 | | 616.00 | 616.00 |
CF Cash and cash equivalents | 138 204.00 | | 138 204.00 | 138 204.00 |
CJ TOTAL (II) | 138 820.00 | | 138 820.00 | 138 820.00 |
CO Grand total (0 to V) | 732 973.00 | | 732 973.00 | 732 973.00 |
CU Other investments | 547 303.00 | | 547 303.00 | 547 303.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DD Legal reserve (1) | 6 000.00 | 6 000.00 | | 6 000.00 |
DG Other reserves | 541 200.00 | 542 656.00 | | 541 200.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 678.00 | 16 544.00 | | 44 678.00 |
DL TOTAL (I) | 651 878.00 | 625 200.00 | | 651 878.00 |
DU Loans and Debts from Credit Institutions (3) | 55 387.00 | 73 393.00 | | 55 387.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 659.00 | | | 20 659.00 |
DX Trade payables and related accounts | 3 698.00 | 3 793.00 | | 3 698.00 |
DY Tax and social security liabilities | 1 314.00 | 835.00 | | 1 314.00 |
EA Other liabilities | 37.00 | | | 37.00 |
EC TOTAL (IV) | 81 095.00 | 78 020.00 | | 81 095.00 |
EE Grand total (I to V) | 732 973.00 | 703 221.00 | | 732 973.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 30 000.00 | | 30 000.00 | 30 000.00 |
FJ Net sales | 30 000.00 | | 30 000.00 | 30 000.00 |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 30 009.00 | |
FW Other purchases and external expenses | | | 6 102.00 | |
FX Taxes, duties, and similar payments | | | -30.00 | |
FY Salaries and Wages | | | 6 202.00 | |
FZ Social Security Contributions | | | 2 407.00 | |
GE Other Expenses | | | 31.00 | |
GF Total Operating Expenses (II) | | | 14 711.00 | |
GG - OPERATING RESULT (I - II) | | | 15 297.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 000.00 | |
GL Other interest and similar income | | | 568.00 | |
GP Total financial income (V) | | | 30 568.00 | |
GR Interest and similar expenses | | | 1 187.00 | |
GU Total financial expenses (VI) | | | 1 187.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 381.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 678.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 60 577.00 | 34 847.00 | | 60 577.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 898.00 | 18 303.00 | | 15 898.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 678.00 | 16 544.00 | | 44 678.00 |
| |
| 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 | 563 585.00 | 31 365.00 | | 563 585.00 |
I3 DECREASES Total Financial Fixed Assets | 797.00 | 594 153.00 | | 797.00 |
I4 DECREASES Grand Total | 797.00 | 594 153.00 | | 797.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 563 585.00 | 31 365.00 | | 563 585.00 |
NC DECREASES Transfers to advances and down payments | 8.00 | | | 8.00 |
| |
| 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 | 3 698.00 | 3 698.00 | | 3 698.00 |
8C Staff and Related Accounts | 341.00 | 341.00 | | 341.00 |
8D Social Security and Other Social Organizations | 379.00 | 379.00 | | 379.00 |
8K Other liabilities (including liabilities related to repo transactions) | 37.00 | 37.00 | | 37.00 |
UL Receivables related to investments | 46 850.00 | | 46 850.00 | 46 850.00 |
VB VAT | 616.00 | 616.00 | | 616.00 |
VH Loans with a maturity of more than one year at origin | 55 387.00 | 25 589.00 | 29 798.00 | 55 387.00 |
VI Group and Associates | 20 659.00 | 20 659.00 | | 20 659.00 |
VK Loans repaid during the year | 18 006.00 | | | 18 006.00 |
VQ Other Taxes, Duties, and Similar Debts | 94.00 | 94.00 | | 94.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 47 466.00 | 616.00 | 46 850.00 | 47 466.00 |
VW VAT | 500.00 | 500.00 | | 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 81 095.00 | 51 297.00 | 29 798.00 | 81 095.00 |
