| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 50 000.00 | 50 000.00 | | 50 000.00 |
BJ TOTAL (I) | 2 058 095.00 | 608 781.00 | 1 449 314.00 | 2 058 095.00 |
CF Cash and cash equivalents | 6 426.00 | | 6 426.00 | 6 426.00 |
CJ TOTAL (II) | 6 426.00 | | 6 426.00 | 6 426.00 |
CO Grand total (0 to V) | 2 064 522.00 | 608 781.00 | 1 455 741.00 | 2 064 522.00 |
CU Other investments | 2 008 095.00 | 558 781.00 | 1 449 314.00 | 2 008 095.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 760 000.00 | 760 000.00 | | 760 000.00 |
DD Legal reserve (1) | 62 984.00 | 60 385.00 | | 62 984.00 |
DG Other reserves | 530 545.00 | 481 145.00 | | 530 545.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 113.00 | 51 999.00 | | -6 113.00 |
DL TOTAL (I) | 1 347 416.00 | 1 353 529.00 | | 1 347 416.00 |
EA Other liabilities | 108 325.00 | 106 486.00 | | 108 325.00 |
EC TOTAL (IV) | 108 325.00 | 106 486.00 | | 108 325.00 |
EE Grand total (I to V) | 1 455 741.00 | 1 460 015.00 | | 1 455 741.00 |
EG Accrued income and payables due within one year | 108 325.00 | 106 486.00 | | 108 325.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 185.00 | |
FX Taxes, duties, and similar payments | | | 153.00 | |
GF Total Operating Expenses (II) | | | 4 338.00 | |
GG - OPERATING RESULT (I - II) | | | -4 338.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 775.00 | |
GU Total financial expenses (VI) | | | 1 775.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 775.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 113.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 58 912.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 113.00 | 6 913.00 | | 6 113.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 113.00 | 51 999.00 | | -6 113.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 500 000.00 | | | 500 000.00 |
7B Total provisions for depreciation | 608 781.00 | | | 608 781.00 |
7C Grand total | 608 781.00 | | | 608 781.00 |
9U on fixed assets – equity investments | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 1 439.00 | 1 439.00 | | 1 439.00 |
UL Receivables related to investments | 50 000.00 | 50 000.00 | | 50 000.00 |
VI Group and Associates | 106 886.00 | 106 886.00 | | 106 886.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 000.00 | 50 000.00 | | 50 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 108 325.00 | 108 325.00 | | 108 325.00 |
