| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 623 223.00 | | 623 223.00 | 623 223.00 |
BJ TOTAL (I) | 4 223 223.00 | | 4 223 223.00 | 4 223 223.00 |
CF Cash and cash equivalents | 1 495.00 | | 1 495.00 | 1 495.00 |
CJ TOTAL (II) | 1 495.00 | | 1 495.00 | 1 495.00 |
CO Grand total (0 to V) | 4 224 718.00 | | 4 224 718.00 | 4 224 718.00 |
CU Other investments | 3 600 000.00 | | 3 600 000.00 | 3 600 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 600 000.00 | 3 600 000.00 | | 3 600 000.00 |
DD Legal reserve (1) | 20 340.00 | | | 20 340.00 |
DG Other reserves | 356 456.00 | | | 356 456.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 211 590.00 | 406 796.00 | | 211 590.00 |
DL TOTAL (I) | 4 188 386.00 | 4 006 796.00 | | 4 188 386.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 700.00 | 700.00 | | 30 700.00 |
DX Trade payables and related accounts | 3 784.00 | 1 114.00 | | 3 784.00 |
DY Tax and social security liabilities | 1 848.00 | 3 472.00 | | 1 848.00 |
EC TOTAL (IV) | 36 332.00 | 5 286.00 | | 36 332.00 |
EE Grand total (I to V) | 4 224 718.00 | 4 012 082.00 | | 4 224 718.00 |
EG Accrued income and payables due within one year | 36 332.00 | 5 286.00 | | 36 332.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 3 879.00 | |
GC Operating Expenses - Current Assets: Provisions | | | -5.00 | |
GF Total Operating Expenses (II) | | | 3 879.00 | |
GG - OPERATING RESULT (I - II) | | | -3 879.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 217 317.00 | |
GP Total financial income (V) | | | 217 317.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 217 317.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 213 438.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 848.00 | 3 472.00 | | 1 848.00 |
HL TOTAL REVENUE (I + III + V + VII) | 217 317.00 | 412 407.00 | | 217 317.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 727.00 | 5 610.00 | | 5 727.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 211 590.00 | 406 796.00 | | 211 590.00 |
| |
| 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 | 4 011 407.00 | | 211 817.00 | 4 011 407.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 223 223.00 | |
I4 DECREASES Grand Total | | | 4 223 223.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 011 407.00 | | 211 817.00 | 4 011 407.00 |
| |
| 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 | 3 784.00 | 3 784.00 | | 3 784.00 |
8D Social Security and Other Social Organizations | 1 848.00 | 1 848.00 | | 1 848.00 |
UL Receivables related to investments | 623 223.00 | | 623 223.00 | 623 223.00 |
VI Group and Associates | 30 700.00 | 30 700.00 | | 30 700.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 623 223.00 | | 623 223.00 | 623 223.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 332.00 | 36 332.00 | | 36 332.00 |
