| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 594 924.00 | | 5 594 924.00 | 5 594 924.00 |
BZ Other receivables | 8 120.00 | | 8 120.00 | 8 120.00 |
CF Cash and cash equivalents | 350.00 | | 350.00 | 350.00 |
CJ TOTAL (II) | 8 470.00 | | 8 470.00 | 8 470.00 |
CO Grand total (0 to V) | 5 603 395.00 | | 5 603 395.00 | 5 603 395.00 |
CU Other investments | 5 594 924.00 | | 5 594 924.00 | 5 594 924.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 532 070.00 | | | 1 532 070.00 |
DD Legal reserve (1) | 153 207.00 | | | 153 207.00 |
DG Other reserves | 2 511 447.00 | | | 2 511 447.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 338 629.00 | | | 338 629.00 |
DL TOTAL (I) | 4 535 353.00 | | | 4 535 353.00 |
DU Loans and Debts from Credit Institutions (3) | 227 766.00 | | | 227 766.00 |
DV Miscellaneous Loans and Financial Debts (4) | 405 290.00 | | | 405 290.00 |
EA Other liabilities | 434 984.00 | | | 434 984.00 |
EC TOTAL (IV) | 1 068 041.00 | | | 1 068 041.00 |
EE Grand total (I to V) | 5 603 395.00 | | | 5 603 395.00 |
EG Accrued income and payables due within one year | 662 751.00 | | | 662 751.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 866.00 | |
GF Total Operating Expenses (II) | | | 2 866.00 | |
GG - OPERATING RESULT (I - II) | | | -2 866.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 369 096.00 | |
GP Total financial income (V) | | | 369 096.00 | |
GR Interest and similar expenses | | | 27 601.00 | |
GU Total financial expenses (VI) | | | 27 601.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 341 495.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 338 629.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 369 096.00 | | | 369 096.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 467.00 | | | 30 467.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 338 629.00 | | | 338 629.00 |
| |
| 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 | 5 594 924.00 | | | 5 594 924.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 594 924.00 | |
I4 DECREASES Grand Total | | | 5 594 924.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 594 924.00 | | | 5 594 924.00 |
| |
| 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) | 434 984.00 | 434 984.00 | | 434 984.00 |
VC Group and associates | 8 120.00 | | | 8 120.00 |
VG Loans with a maturity of up to one year at origin | 227 766.00 | 227 766.00 | | 227 766.00 |
VI Group and Associates | 405 290.00 | | 405 290.00 | 405 290.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 120.00 | 8 120.00 | | 8 120.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 068 041.00 | 662 751.00 | 405 290.00 | 1 068 041.00 |
