| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 282 356.00 | | 282 356.00 | 282 356.00 |
BJ TOTAL (I) | 1 683 346.00 | | 1 683 346.00 | 1 683 346.00 |
BZ Other receivables | 20 508.00 | | 20 508.00 | 20 508.00 |
CF Cash and cash equivalents | 1 264.00 | | 1 264.00 | 1 264.00 |
CJ TOTAL (II) | 21 772.00 | | 21 772.00 | 21 772.00 |
CO Grand total (0 to V) | 1 705 118.00 | | 1 705 118.00 | 1 705 118.00 |
CU Other investments | 1 400 990.00 | | 1 400 990.00 | 1 400 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 400 000.00 | | | 1 400 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 296 940.00 | | | 296 940.00 |
DL TOTAL (I) | 1 696 940.00 | | | 1 696 940.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 220.00 | | | 3 220.00 |
DX Trade payables and related accounts | 1 741.00 | | | 1 741.00 |
DY Tax and social security liabilities | 3 216.00 | | | 3 216.00 |
EC TOTAL (IV) | 8 178.00 | | | 8 178.00 |
EE Grand total (I to V) | 1 705 118.00 | | | 1 705 118.00 |
EI Including equity loans | 3 220.00 | | | 3 220.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 935.00 | | 5 935.00 | 5 935.00 |
FJ Net sales | 5 935.00 | | 5 935.00 | 5 935.00 |
FR Total operating income (I) | | | 5 935.00 | |
FW Other purchases and external expenses | | | 8 707.00 | |
GF Total Operating Expenses (II) | | | 8 707.00 | |
GG - OPERATING RESULT (I - II) | | | -2 772.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 303 990.00 | |
GP Total financial income (V) | | | 303 990.00 | |
GR Interest and similar expenses | | | 2 170.00 | |
GU Total financial expenses (VI) | | | 2 170.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 301 820.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 299 047.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 107.00 | | | 2 107.00 |
HL TOTAL REVENUE (I + III + V + VII) | 309 925.00 | | | 309 925.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 985.00 | | | 12 985.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 296 940.00 | | | 296 940.00 |
| |
| 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 | | | 1 683 346.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 683 346.00 | |
I4 DECREASES Grand Total | | | 1 683 346.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 683 346.00 | |
| |
| 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 | 1 741.00 | 1 741.00 | | 1 741.00 |
8E Income Taxes | 2 107.00 | 2 107.00 | | 2 107.00 |
UL Receivables related to investments | 282 356.00 | | 282 356.00 | 282 356.00 |
VB VAT | 1 109.00 | 1 109.00 | | 1 109.00 |
VC Group and associates | 19 399.00 | 19 399.00 | | 19 399.00 |
VI Group and Associates | 3 220.00 | 3 220.00 | | 3 220.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 302 863.00 | 20 508.00 | 282 356.00 | 302 863.00 |
VW VAT | 1 109.00 | 1 109.00 | | 1 109.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 178.00 | 8 178.00 | | 8 178.00 |
