| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 4 103 636.00 | 396 170.00 | 3 707 465.00 | 4 103 636.00 |
BJ TOTAL (I) | 4 107 996.00 | 396 170.00 | 3 711 825.00 | 4 107 996.00 |
BZ Other receivables | 335 728.00 | | 335 728.00 | 335 728.00 |
CB Subscribed and called capital, not paid | 10 000.00 | | 10 000.00 | 10 000.00 |
CF Cash and cash equivalents | 232 650.00 | | 232 650.00 | 232 650.00 |
CJ TOTAL (II) | 578 377.00 | | 578 377.00 | 578 377.00 |
CO Grand total (0 to V) | 4 686 373.00 | 396 170.00 | 4 290 203.00 | 4 686 373.00 |
CU Other investments | 4 360.00 | | 4 360.00 | 4 360.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 61 232.00 | 18 936.00 | | 61 232.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 413 656.00 | 42 296.00 | | 413 656.00 |
DL TOTAL (I) | 496 889.00 | 83 232.00 | | 496 889.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 631 437.00 | 4 398 639.00 | | 3 631 437.00 |
DX Trade payables and related accounts | 4 260.00 | 2 880.00 | | 4 260.00 |
DY Tax and social security liabilities | 156 667.00 | 1 734.00 | | 156 667.00 |
DZ Fixed asset liabilities and related accounts | 950.00 | | | 950.00 |
EC TOTAL (IV) | 3 793 314.00 | 4 403 253.00 | | 3 793 314.00 |
EE Grand total (I to V) | 4 290 203.00 | 4 486 486.00 | | 4 290 203.00 |
EG Accrued income and payables due within one year | 3 793 314.00 | 4 403 253.00 | | 3 793 314.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 6 671.00 | |
FX Taxes, duties, and similar payments | | | 767.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 7 437.00 | |
GG - OPERATING RESULT (I - II) | | | -7 437.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 088 663.00 | |
GP Total financial income (V) | | | 1 088 663.00 | |
GQ Financial allocations to depreciation and provisions | | | 396 170.00 | |
GR Interest and similar expenses | | | 110 533.00 | |
GU Total financial expenses (VI) | | | 506 703.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 581 960.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 574 522.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 160 866.00 | 7 839.00 | | 160 866.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 088 663.00 | 79 425.00 | | 1 088 663.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 675 006.00 | 37 129.00 | | 675 006.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 413 656.00 | 42 296.00 | | 413 656.00 |
