| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 602 690.00 | | 1 602 690.00 | 1 602 690.00 |
BJ TOTAL (I) | 11 353 110.00 | | 11 353 110.00 | 11 353 110.00 |
BZ Other receivables | 264.00 | | 264.00 | 264.00 |
CF Cash and cash equivalents | 81 546.00 | | 81 546.00 | 81 546.00 |
CJ TOTAL (II) | 81 810.00 | | 81 810.00 | 81 810.00 |
CO Grand total (0 to V) | 11 434 920.00 | | 11 434 920.00 | 11 434 920.00 |
CU Other investments | 9 750 420.00 | | 9 750 420.00 | 9 750 420.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 264 404.00 | 7 264 404.00 | | 7 264 404.00 |
DD Legal reserve (1) | 726 440.00 | 726 440.00 | | 726 440.00 |
DH Retained earnings | -981 517.00 | 1 428 508.00 | | -981 517.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 413 334.00 | 1 989 976.00 | | 4 413 334.00 |
DL TOTAL (I) | 11 422 661.00 | 11 409 328.00 | | 11 422 661.00 |
DX Trade payables and related accounts | 17.00 | 535.00 | | 17.00 |
DY Tax and social security liabilities | 12 242.00 | 1 002.00 | | 12 242.00 |
EC TOTAL (IV) | 12 259.00 | 1 537.00 | | 12 259.00 |
EE Grand total (I to V) | 11 434 920.00 | 11 410 865.00 | | 11 434 920.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 479.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 479.00 | |
GG - OPERATING RESULT (I - II) | | | -3 479.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 430 055.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 4 430 055.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 4 430 055.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 426 576.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 13 242.00 | 1 002.00 | | 13 242.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 430 055.00 | 1 999 237.00 | | 4 430 055.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 721.00 | 9 261.00 | | 16 721.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 413 334.00 | 1 989 976.00 | | 4 413 334.00 |
| |
| 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 | 9 750 580.00 | | | 9 750 580.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 353 110.00 | |
I4 DECREASES Grand Total | | | 11 353 110.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 750 580.00 | | | 9 750 580.00 |
