| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 681 000.00 | | 681 000.00 | 681 000.00 |
BZ Other receivables | 39 762.00 | | 39 762.00 | 39 762.00 |
CF Cash and cash equivalents | 18 559.00 | | 18 559.00 | 18 559.00 |
CJ TOTAL (II) | 58 321.00 | | 58 321.00 | 58 321.00 |
CO Grand total (0 to V) | 739 321.00 | | 739 321.00 | 739 321.00 |
CS Evaluated investments - equity method | 681 000.00 | | 681 000.00 | 681 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 340 515.00 | 340 515.00 | | 340 515.00 |
DD Legal reserve (1) | 9 557.00 | 6 697.00 | | 9 557.00 |
DG Other reserves | 181 590.00 | 127 249.00 | | 181 590.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 73 416.00 | 57 201.00 | | 73 416.00 |
DL TOTAL (I) | 605 078.00 | 531 662.00 | | 605 078.00 |
DV Miscellaneous Loans and Financial Debts (4) | 128 283.00 | 177 918.00 | | 128 283.00 |
DX Trade payables and related accounts | 1 906.00 | 2 173.00 | | 1 906.00 |
EA Other liabilities | 4 054.00 | 4 054.00 | | 4 054.00 |
EC TOTAL (IV) | 134 243.00 | 184 145.00 | | 134 243.00 |
EE Grand total (I to V) | 739 321.00 | 715 807.00 | | 739 321.00 |
EG Accrued income and payables due within one year | 77 493.00 | 78 752.00 | | 77 493.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 969.00 | |
GF Total Operating Expenses (II) | | | 3 969.00 | |
GG - OPERATING RESULT (I - II) | | | -3 969.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GP Total financial income (V) | | | 50 000.00 | |
GR Interest and similar expenses | | | 364.00 | |
GU Total financial expenses (VI) | | | 364.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 49 636.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 667.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -27 749.00 | -12 013.00 | | -27 749.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 000.00 | 50 000.00 | | 50 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -23 416.00 | -7 201.00 | | -23 416.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 73 416.00 | 57 201.00 | | 73 416.00 |
| |
| 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 | 681 000.00 | | | 681 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 681 000.00 | |
I4 DECREASES Grand Total | | | 681 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 681 000.00 | | | 681 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 105 393.00 | 48 643.00 | 56 750.00 | 105 393.00 |
8B Suppliers and Related Accounts | 1 906.00 | 1 906.00 | | 1 906.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 054.00 | 4 054.00 | | 4 054.00 |
VC Group and associates | 39 762.00 | 39 762.00 | | 39 762.00 |
VI Group and Associates | 22 890.00 | 22 890.00 | | 22 890.00 |
VK Loans repaid during the year | 48 643.00 | | | 48 643.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 762.00 | 39 762.00 | | 39 762.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 134 243.00 | 77 493.00 | 56 750.00 | 134 243.00 |
