| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 12 256 637.00 | 1 013 802.00 | 11 242 835.00 | 12 256 637.00 |
BJ TOTAL (I) | 12 256 637.00 | 1 013 802.00 | 11 242 835.00 | 12 256 637.00 |
CF Cash and cash equivalents | 1 712.00 | | 1 712.00 | 1 712.00 |
CJ TOTAL (II) | 1 712.00 | | 1 712.00 | 1 712.00 |
CO Grand total (0 to V) | 12 258 350.00 | 1 013 802.00 | 11 244 548.00 | 12 258 350.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 200.00 | 37 200.00 | | 37 200.00 |
DD Legal reserve (1) | 3 720.00 | 3 720.00 | | 3 720.00 |
DH Retained earnings | 3 207 415.00 | 2 072 751.00 | | 3 207 415.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -685 031.00 | 1 134 664.00 | | -685 031.00 |
DL TOTAL (I) | 2 563 304.00 | 3 248 335.00 | | 2 563 304.00 |
DU Loans and Debts from Credit Institutions (3) | | 123.00 | | |
DX Trade payables and related accounts | 2 876.00 | 2 769.00 | | 2 876.00 |
DY Tax and social security liabilities | 257 377.00 | 271 302.00 | | 257 377.00 |
EA Other liabilities | 8 420 991.00 | 8 379 829.00 | | 8 420 991.00 |
EC TOTAL (IV) | 8 681 244.00 | 8 654 023.00 | | 8 681 244.00 |
EE Grand total (I to V) | 11 244 548.00 | 11 902 358.00 | | 11 244 548.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 35 432.00 | |
GF Total Operating Expenses (II) | | | 35 432.00 | |
GG - OPERATING RESULT (I - II) | | | -35 432.00 | |
GH Attributed profit or transferred loss (III) | | | 449 968.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 1 013 802.00 | |
GR Interest and similar expenses | | | 5 713.00 | |
GU Total financial expenses (VI) | | | 1 019 515.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 019 515.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -604 979.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 80 052.00 | 236 536.00 | | 80 052.00 |
HL TOTAL REVENUE (I + III + V + VII) | 449 968.00 | 1 388 779.00 | | 449 968.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 134 999.00 | 254 115.00 | | 1 134 999.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -685 031.00 | 1 134 664.00 | | -685 031.00 |
| |
| 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 | 2 876.00 | 2 876.00 | | 2 876.00 |
8E Income Taxes | 257 377.00 | 257 377.00 | | 257 377.00 |
UL Receivables related to investments | 11 900 646.00 | 11 242 835.00 | 11 242 835.00 | 11 900 646.00 |
VI Group and Associates | 8 420 991.00 | 8 420 991.00 | | 8 420 991.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 900 646.00 | 11 242 835.00 | 11 242 835.00 | 11 900 646.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 681 245.00 | 8 681 245.00 | | 8 681 245.00 |
