| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 208.00 | 6 208.00 | | 6 208.00 |
BB Receivables related to investments | 1 728 960.00 | | 1 728 960.00 | 1 728 960.00 |
BD Other fixed assets | 14 168.00 | | 14 168.00 | 14 168.00 |
BJ TOTAL (I) | 1 754 337.00 | 6 208.00 | 1 748 128.00 | 1 754 337.00 |
BZ Other receivables | 1 648.00 | | 1 648.00 | 1 648.00 |
CD Marketable securities | 800 000.00 | | 800 000.00 | 800 000.00 |
CF Cash and cash equivalents | 275 185.00 | | 275 185.00 | 275 185.00 |
CJ TOTAL (II) | 1 076 834.00 | | 1 076 834.00 | 1 076 834.00 |
CO Grand total (0 to V) | 2 831 172.00 | 6 208.00 | 2 824 963.00 | 2 831 172.00 |
CU Other investments | 5 000.00 | | 5 000.00 | 5 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 518 600.00 | 2 518 600.00 | | 2 518 600.00 |
DD Legal reserve (1) | 251 860.00 | 251 860.00 | | 251 860.00 |
DH Retained earnings | -4 185.00 | 9 078.00 | | -4 185.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 811.00 | -13 264.00 | | -14 811.00 |
DL TOTAL (I) | 2 751 462.00 | 2 766 274.00 | | 2 751 462.00 |
DV Miscellaneous Loans and Financial Debts (4) | 68 018.00 | 33 252.00 | | 68 018.00 |
DX Trade payables and related accounts | 2 917.00 | 3 497.00 | | 2 917.00 |
DY Tax and social security liabilities | 2 564.00 | 3 403.00 | | 2 564.00 |
EC TOTAL (IV) | 73 500.00 | 40 152.00 | | 73 500.00 |
EE Grand total (I to V) | 2 824 963.00 | 2 806 427.00 | | 2 824 963.00 |
EI Including equity loans | 68 018.00 | | | 68 018.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 26 000.00 | | 26 000.00 | 26 000.00 |
FJ Net sales | 26 000.00 | | 26 000.00 | 26 000.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 26 003.00 | |
FW Other purchases and external expenses | | | 18 237.00 | |
FX Taxes, duties, and similar payments | | | 736.00 | |
FY Salaries and Wages | | | 30 675.00 | |
FZ Social Security Contributions | | | 13 875.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 63 529.00 | |
GG - OPERATING RESULT (I - II) | | | -37 525.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 22 714.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GP Total financial income (V) | | | 22 714.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 22 714.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 811.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 48 717.00 | 50 254.00 | | 48 717.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 63 529.00 | 63 518.00 | | 63 529.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 811.00 | -13 264.00 | | -14 811.00 |
| |
| 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 | | 78 692.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 208.00 | | | 6 208.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 846 936.00 | 78 692.00 | | 1 846 936.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 208.00 | | | 6 208.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 208.00 | | 1.00 | 6 208.00 |
| |
| 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 | 2 917.00 | 2 917.00 | | 2 917.00 |
8D Social Security and Other Social Organizations | 2 475.00 | 2 475.00 | | 2 475.00 |
UL Receivables related to investments | 1 728 960.00 | 1 728 960.00 | | 1 728 960.00 |
VB VAT | 1 648.00 | 1 648.00 | | 1 648.00 |
VI Group and Associates | 68 018.00 | 68 018.00 | | 68 018.00 |
VQ Other Taxes, Duties, and Similar Debts | 88.00 | 88.00 | | 88.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 730 609.00 | 1 730 609.00 | 11.00 | 1 730 609.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 73 500.00 | 73 500.00 | | 73 500.00 |
