| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 642.00 | 1 642.00 | | 1 642.00 |
BH Other financial assets | 2 515.00 | | 2 515.00 | 2 515.00 |
BJ TOTAL (I) | 868 215.00 | 1 642.00 | 866 573.00 | 868 215.00 |
BZ Other receivables | 256 895.00 | | 256 895.00 | 256 895.00 |
CD Marketable securities | 60 000.00 | | 60 000.00 | 60 000.00 |
CF Cash and cash equivalents | 22 964.00 | | 22 964.00 | 22 964.00 |
CH Prepaid expenses | 156.00 | | 156.00 | 156.00 |
CJ TOTAL (II) | 340 015.00 | | 340 015.00 | 340 015.00 |
CO Grand total (0 to V) | 1 208 230.00 | 1 642.00 | 1 206 588.00 | 1 208 230.00 |
CU Other investments | 864 057.00 | | 864 057.00 | 864 057.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 382 515.00 | 382 515.00 | | 382 515.00 |
DD Legal reserve (1) | 3 812.00 | 3 812.00 | | 3 812.00 |
DG Other reserves | 1 073 390.00 | 1 073 390.00 | | 1 073 390.00 |
DH Retained earnings | -439 978.00 | -324 642.00 | | -439 978.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 53 018.00 | -115 336.00 | | 53 018.00 |
DL TOTAL (I) | 1 072 758.00 | 1 019 739.00 | | 1 072 758.00 |
DU Loans and Debts from Credit Institutions (3) | 50.00 | 48.00 | | 50.00 |
DV Miscellaneous Loans and Financial Debts (4) | 102 643.00 | 102 643.00 | | 102 643.00 |
DX Trade payables and related accounts | 1 686.00 | 953.00 | | 1 686.00 |
DY Tax and social security liabilities | 2 051.00 | 1 276.00 | | 2 051.00 |
EA Other liabilities | 27 400.00 | 27 400.00 | | 27 400.00 |
EC TOTAL (IV) | 133 830.00 | 132 319.00 | | 133 830.00 |
EE Grand total (I to V) | 1 206 588.00 | 1 152 059.00 | | 1 206 588.00 |
EG Accrued income and payables due within one year | 133 830.00 | 132 319.00 | | 133 830.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 50.00 | 48.00 | | 50.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 156.00 | |
FX Taxes, duties, and similar payments | | | 731.00 | |
FY Salaries and Wages | | | 696.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 9 583.00 | |
GG - OPERATING RESULT (I - II) | | | -9 583.00 | |
GL Other interest and similar income | | | 62 601.00 | |
GP Total financial income (V) | | | 62 601.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 62 601.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 018.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 62 601.00 | 31 554.00 | | 62 601.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 583.00 | 146 890.00 | | 9 583.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 53 018.00 | -115 336.00 | | 53 018.00 |
| |
| 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 | 868 215.00 | | | 868 215.00 |
I3 DECREASES Total Financial Fixed Assets | | | 866 573.00 | |
I4 DECREASES Grand Total | | | 868 215.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 642.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 642.00 | | | 1 642.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 866 573.00 | | | 866 573.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 642.00 | | | 1 642.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 642.00 | | | 1 642.00 |
| |
| 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 | 1 686.00 | 1 686.00 | | 1 686.00 |
8D Social Security and Other Social Organizations | 1 506.00 | 1 506.00 | | 1 506.00 |
8K Other liabilities (including liabilities related to repo transactions) | 27 400.00 | 27 400.00 | | 27 400.00 |
UT Other financial assets | 2 515.00 | | 2 515.00 | 2 515.00 |
VC Group and associates | 256 895.00 | 256 895.00 | | 256 895.00 |
VG Loans with a maturity of up to one year at origin | 50.00 | 50.00 | | 50.00 |
VI Group and Associates | 102 643.00 | 102 643.00 | | 102 643.00 |
VQ Other Taxes, Duties, and Similar Debts | 545.00 | 545.00 | | 545.00 |
VS Prepaid expenses | 156.00 | 156.00 | | 156.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 259 566.00 | 257 051.00 | 2 515.00 | 259 566.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 133 830.00 | 133 830.00 | | 133 830.00 |
