| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 38 000.00 | | 38 000.00 | 38 000.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 243 405.00 | | 243 405.00 | 243 405.00 |
CF Cash and cash equivalents | 15 204.00 | | 15 204.00 | 15 204.00 |
CJ TOTAL (II) | 15 204.00 | | 15 204.00 | 15 204.00 |
CO Grand total (0 to V) | 258 609.00 | | 258 609.00 | 258 609.00 |
CP Shares due in less than one year | 43 000.00 | | | 43 000.00 |
CU Other investments | 205 390.00 | | 205 390.00 | 205 390.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 105 374.00 | 105 374.00 | | 105 374.00 |
DD Legal reserve (1) | 5 119.00 | 2 813.00 | | 5 119.00 |
DE Statutory or contractual reserves | 67 213.00 | 33 424.00 | | 67 213.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 426.00 | 46 101.00 | | 5 426.00 |
DL TOTAL (I) | 183 139.00 | 187 712.00 | | 183 139.00 |
DU Loans and Debts from Credit Institutions (3) | 62 588.00 | 76 833.00 | | 62 588.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 000.00 | 10 000.00 | | 10 000.00 |
DX Trade payables and related accounts | 2 882.00 | 2 807.00 | | 2 882.00 |
EC TOTAL (IV) | 75 470.00 | 89 640.00 | | 75 470.00 |
EE Grand total (I to V) | 258 609.00 | 277 352.00 | | 258 609.00 |
EG Accrued income and payables due within one year | 75 470.00 | 89 640.00 | | 75 470.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 308.00 | |
GF Total Operating Expenses (II) | | | 2 308.00 | |
GG - OPERATING RESULT (I - II) | | | -2 308.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 000.00 | |
GP Total financial income (V) | | | 10 000.00 | |
GR Interest and similar expenses | | | 2 288.00 | |
GU Total financial expenses (VI) | | | 2 266.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 734.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 425.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 888.00 | | |
HH Total exceptional expenses (VIII) | | 888.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -888.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 000.00 | 51 000.00 | | 10 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 574.00 | 4 899.00 | | 4 574.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 425.00 | 46 101.00 | | 5 425.00 |
| |
| 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 | 248 405.00 | | 10 000.00 | 248 405.00 |
I3 DECREASES Total Financial Fixed Assets | | 15 000.00 | 243 405.00 | |
I4 DECREASES Grand Total | | 15 000.00 | 243 405.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 248 405.00 | | 10 000.00 | 248 405.00 |
| |
| 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 | 2 882.00 | 2 882.00 | | 2 882.00 |
UL Receivables related to investments | 38 000.00 | 38 000.00 | | 38 000.00 |
VH Loans with a maturity of more than one year at origin | 62 588.00 | 62 588.00 | | 62 588.00 |
VI Group and Associates | 10 000.00 | 10 000.00 | | 10 000.00 |
VK Loans repaid during the year | 14 912.00 | | | 14 912.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 000.00 | 38 000.00 | | 38 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75 470.00 | 75 470.00 | | 75 470.00 |
