| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 228 410.00 | | 228 410.00 | 228 410.00 |
BJ TOTAL (I) | 228 723.00 | | 228 723.00 | 228 723.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 61 138.00 | | 61 138.00 | 61 138.00 |
CJ TOTAL (II) | 61 138.00 | | 61 138.00 | 61 138.00 |
CO Grand total (0 to V) | 289 861.00 | | 289 861.00 | 289 861.00 |
CU Other investments | 313.00 | | 313.00 | 313.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | | 647 695.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 183 786.00 | 4 735.00 | | 183 786.00 |
DL TOTAL (I) | 184 886.00 | 653 530.00 | | 184 886.00 |
DV Miscellaneous Loans and Financial Debts (4) | 36 116.00 | 894 064.00 | | 36 116.00 |
DX Trade payables and related accounts | 4 269.00 | 3 376.00 | | 4 269.00 |
DY Tax and social security liabilities | 64 590.00 | | | 64 590.00 |
EC TOTAL (IV) | 104 975.00 | 897 439.00 | | 104 975.00 |
EE Grand total (I to V) | 289 861.00 | 1 550 969.00 | | 289 861.00 |
EI Including equity loans | 36 116.00 | | | 36 116.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 649.00 | |
GF Total Operating Expenses (II) | | | 4 649.00 | |
GG - OPERATING RESULT (I - II) | | | -4 649.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 253 025.00 | |
GP Total financial income (V) | | | 253 025.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 253 025.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 248 376.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 64 590.00 | 836.00 | | 64 590.00 |
HL TOTAL REVENUE (I + III + V + VII) | 253 025.00 | 10 814.00 | | 253 025.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 69 239.00 | 6 078.00 | | 69 239.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 183 786.00 | 4 735.00 | | 183 786.00 |
| |
| 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 | 1 355 698.00 | | 253 025.00 | 1 355 698.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 380 000.00 | 228 723.00 | |
I4 DECREASES Grand Total | | 1 380 000.00 | 228 723.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 355 698.00 | | 253 025.00 | 1 355 698.00 |
| |
| 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 | 4 269.00 | 4 269.00 | | 4 269.00 |
8E Income Taxes | 64 590.00 | 64 590.00 | | 64 590.00 |
UL Receivables related to investments | 228 410.00 | 228 410.00 | | 228 410.00 |
VI Group and Associates | 36 116.00 | 36 116.00 | | 36 116.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 228 410.00 | 228 410.00 | | 228 410.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 104 975.00 | 104 975.00 | | 104 975.00 |
