| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 776 175.00 | | 776 175.00 | 776 175.00 |
BJ TOTAL (I) | 2 106 675.00 | | 2 106 675.00 | 2 106 675.00 |
BZ Other receivables | 567.00 | | 567.00 | 567.00 |
CF Cash and cash equivalents | 20 670.00 | | 20 670.00 | 20 670.00 |
CJ TOTAL (II) | 21 237.00 | | 21 237.00 | 21 237.00 |
CO Grand total (0 to V) | 2 127 913.00 | | 2 127 913.00 | 2 127 913.00 |
CU Other investments | 1 330 500.00 | | 1 330 500.00 | 1 330 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 201 000.00 | | | 1 201 000.00 |
DD Legal reserve (1) | 8 448.00 | | | 8 448.00 |
DH Retained earnings | 160 508.00 | | | 160 508.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 855.00 | | | 3 855.00 |
DL TOTAL (I) | 1 373 811.00 | | | 1 373 811.00 |
DV Miscellaneous Loans and Financial Debts (4) | 750 277.00 | | | 750 277.00 |
DX Trade payables and related accounts | 3 404.00 | | | 3 404.00 |
DY Tax and social security liabilities | 420.00 | | | 420.00 |
EC TOTAL (IV) | 754 101.00 | | | 754 101.00 |
EE Grand total (I to V) | 2 127 913.00 | | | 2 127 913.00 |
EG Accrued income and payables due within one year | 754 101.00 | | | 754 101.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 4 250.00 | |
FX Taxes, duties, and similar payments | | | 702.00 | |
GF Total Operating Expenses (II) | | | 4 953.00 | |
GG - OPERATING RESULT (I - II) | | | -4 951.00 | |
GK Income from other securities and fixed asset receivables | | | 9 486.00 | |
GP Total financial income (V) | | | 9 486.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 486.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 535.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 680.00 | | | 680.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 488.00 | | | 9 488.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 633.00 | | | 5 633.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 855.00 | | | 3 855.00 |
| |
| 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 | 2 162 190.00 | | | 2 162 190.00 |
I3 DECREASES Total Financial Fixed Assets | 55 515.00 | | 2 106 675.00 | 55 515.00 |
I4 DECREASES Grand Total | 55 515.00 | | 2 106 675.00 | 55 515.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 162 190.00 | | | 2 162 190.00 |
| |
| 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 | 3 404.00 | 3 404.00 | | 3 404.00 |
8E Income Taxes | 420.00 | 420.00 | | 420.00 |
UL Receivables related to investments | 776 175.00 | | 776 175.00 | 776 175.00 |
VB VAT | 567.00 | 567.00 | | 567.00 |
VI Group and Associates | 750 277.00 | 750 277.00 | | 750 277.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 776 743.00 | 567.00 | 776 175.00 | 776 743.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 754 101.00 | 754 101.00 | | 754 101.00 |
