| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 335.00 | | 335.00 | 335.00 |
BJ TOTAL (I) | 1 856 659.00 | | 1 856 659.00 | 1 856 659.00 |
BZ Other receivables | 545 816.00 | | 545 816.00 | 545 816.00 |
CF Cash and cash equivalents | 129.00 | | 129.00 | 129.00 |
CH Prepaid expenses | 13 060.00 | | 13 060.00 | 13 060.00 |
CJ TOTAL (II) | 559 005.00 | | 559 005.00 | 559 005.00 |
CO Grand total (0 to V) | 2 415 665.00 | | 2 415 665.00 | 2 415 665.00 |
CU Other investments | 1 856 324.00 | | 1 856 324.00 | 1 856 324.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | | | 400 000.00 |
DD Legal reserve (1) | 40 000.00 | | | 40 000.00 |
DG Other reserves | 1 203 861.00 | | | 1 203 861.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 91 033.00 | | | 91 033.00 |
DL TOTAL (I) | 1 734 893.00 | | | 1 734 893.00 |
DU Loans and Debts from Credit Institutions (3) | 146 694.00 | | | 146 694.00 |
DV Miscellaneous Loans and Financial Debts (4) | 467 760.00 | | | 467 760.00 |
DX Trade payables and related accounts | 15 305.00 | | | 15 305.00 |
DY Tax and social security liabilities | 51 011.00 | | | 51 011.00 |
EC TOTAL (IV) | 680 771.00 | | | 680 771.00 |
EE Grand total (I to V) | 2 415 665.00 | | | 2 415 665.00 |
EG Accrued income and payables due within one year | 557 702.00 | | | 557 702.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 024.00 | |
FX Taxes, duties, and similar payments | | | 3 529.00 | |
FY Salaries and Wages | | | 48 278.00 | |
FZ Social Security Contributions | | | 15 742.00 | |
GE Other Expenses | | | 91.00 | |
GF Total Operating Expenses (II) | | | 76 664.00 | |
GG - OPERATING RESULT (I - II) | | | -76 663.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 152 455.00 | |
GL Other interest and similar income | | | 6.00 | |
GP Total financial income (V) | | | 152 461.00 | |
GR Interest and similar expenses | | | 5 057.00 | |
GU Total financial expenses (VI) | | | 5 057.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 147 404.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 70 741.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 15 052.00 | | | 15 052.00 |
HK Income tax | -20 292.00 | | | -20 292.00 |
HL TOTAL REVENUE (I + III + V + VII) | 152 462.00 | | | 152 462.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 429.00 | | | 61 429.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 91 033.00 | | | 91 033.00 |
| |
| 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 | 1 856 654.00 | | 5.00 | 1 856 654.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 856 659.00 | |
I4 DECREASES Grand Total | | | 1 856 659.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 856 654.00 | | 5.00 | 1 856 654.00 |
| |
| 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 | 15 305.00 | 15 305.00 | | 15 305.00 |
8C Staff and Related Accounts | 2 480.00 | 2 480.00 | | 2 480.00 |
8D Social Security and Other Social Organizations | 43 324.00 | 43 324.00 | | 43 324.00 |
8E Income Taxes | 5 208.00 | 5 208.00 | | 5 208.00 |
UT Other financial assets | 335.00 | | 335.00 | 335.00 |
VC Group and associates | 545 816.00 | 545 816.00 | | 545 816.00 |
VH Loans with a maturity of more than one year at origin | 146 694.00 | 23 625.00 | 123 069.00 | 146 694.00 |
VI Group and Associates | 467 760.00 | 467 760.00 | | 467 760.00 |
VK Loans repaid during the year | 23 306.00 | | | 23 306.00 |
VS Prepaid expenses | 13 060.00 | 13 060.00 | | 13 060.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 559 211.00 | 558 876.00 | 335.00 | 559 211.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 680 771.00 | 557 702.00 | 123 069.00 | 680 771.00 |
