| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 83 487.00 | | 83 487.00 | 83 487.00 |
BJ TOTAL (I) | 1 859 702.00 | | 1 859 702.00 | 1 859 702.00 |
CF Cash and cash equivalents | 18 214.00 | | 18 214.00 | 18 214.00 |
CH Prepaid expenses | 159.00 | | 159.00 | 159.00 |
CJ TOTAL (II) | 18 373.00 | | 18 373.00 | 18 373.00 |
CO Grand total (0 to V) | 1 878 075.00 | | 1 878 075.00 | 1 878 075.00 |
CU Other investments | 1 776 215.00 | | 1 776 215.00 | 1 776 215.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 17 607.00 | | | 17 607.00 |
DG Other reserves | 14 187.00 | | | 14 187.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 98 133.00 | | | 98 133.00 |
DL TOTAL (I) | 129 927.00 | | | 129 927.00 |
DU Loans and Debts from Credit Institutions (3) | 1 166 413.00 | | | 1 166 413.00 |
DV Miscellaneous Loans and Financial Debts (4) | 581 001.00 | | | 581 001.00 |
DX Trade payables and related accounts | 734.00 | | | 734.00 |
EC TOTAL (IV) | 1 748 148.00 | | | 1 748 148.00 |
EE Grand total (I to V) | 1 878 075.00 | | | 1 878 075.00 |
EG Accrued income and payables due within one year | 1 748 148.00 | | | 1 748 148.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 700.00 | |
FX Taxes, duties, and similar payments | | | 26 292.00 | |
GF Total Operating Expenses (II) | | | 39 992.00 | |
GG - OPERATING RESULT (I - II) | | | -39 992.00 | |
GL Other interest and similar income | | | 153 487.00 | |
GP Total financial income (V) | | | 153 487.00 | |
GR Interest and similar expenses | | | 15 662.00 | |
GU Total financial expenses (VI) | | | 15 662.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 137 825.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 97 833.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 300.00 | | | 300.00 |
HD Total exceptional income (VII) | 300.00 | | | 300.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 300.00 | | | 300.00 |
HL TOTAL REVENUE (I + III + V + VII) | 153 787.00 | | | 153 787.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 55 654.00 | | | 55 654.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 98 133.00 | | | 98 133.00 |
| |
| 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 | 897 515.00 | | 962 187.00 | 897 515.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 859 702.00 | |
I4 DECREASES Grand Total | | | 1 859 702.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 897 515.00 | | 962 187.00 | 897 515.00 |
| |
| 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 | 734.00 | 734.00 | | 734.00 |
UL Receivables related to investments | 83 487.00 | | | 83 487.00 |
VH Loans with a maturity of more than one year at origin | 1 166 413.00 | 127 356.00 | 496 309.00 | 1 166 413.00 |
VI Group and Associates | 581 001.00 | 581 001.00 | | 581 001.00 |
VJ Loans taken out during the year | 710 000.00 | | | 710 000.00 |
VK Loans repaid during the year | 51 326.00 | | | 51 326.00 |
VS Prepaid expenses | 159.00 | | | 159.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 83 646.00 | 159.00 | 83 487.00 | 83 646.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 748 148.00 | 709 091.00 | 496 309.00 | 1 748 148.00 |
