| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 400 000.00 | | 4 400 000.00 | 4 400 000.00 |
BZ Other receivables | | | | |
CD Marketable securities | 330 000.00 | | 330 000.00 | 330 000.00 |
CF Cash and cash equivalents | 598 778.00 | | 598 778.00 | 598 778.00 |
CJ TOTAL (II) | 928 778.00 | | 928 778.00 | 928 778.00 |
CO Grand total (0 to V) | 5 328 778.00 | | 5 328 778.00 | 5 328 778.00 |
CU Other investments | 4 400 000.00 | | 4 400 000.00 | 4 400 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 3 184 511.00 | 2 616 605.00 | | 3 184 511.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 430 705.00 | 567 906.00 | | 430 705.00 |
DL TOTAL (I) | 3 616 317.00 | 3 185 611.00 | | 3 616 317.00 |
DU Loans and Debts from Credit Institutions (3) | 850 372.00 | 1 121 125.00 | | 850 372.00 |
DV Miscellaneous Loans and Financial Debts (4) | 385 309.00 | 524 546.00 | | 385 309.00 |
DX Trade payables and related accounts | 1 954.00 | 1 692.00 | | 1 954.00 |
DY Tax and social security liabilities | 125.00 | 125.00 | | 125.00 |
EA Other liabilities | 474 700.00 | 777 700.00 | | 474 700.00 |
EC TOTAL (IV) | 1 712 461.00 | 2 425 188.00 | | 1 712 461.00 |
EE Grand total (I to V) | 5 328 778.00 | 5 610 799.00 | | 5 328 778.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 274.00 | |
FX Taxes, duties, and similar payments | | | 163.00 | |
GF Total Operating Expenses (II) | | | 2 437.00 | |
GG - OPERATING RESULT (I - II) | | | -2 437.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 454 128.00 | |
GO Net income from sales of marketable securities | | | 8 658.00 | |
GP Total financial income (V) | | | 462 787.00 | |
GR Interest and similar expenses | | | 29 644.00 | |
GU Total financial expenses (VI) | | | 29 644.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 433 143.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 430 705.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 462 787.00 | 619 926.00 | | 462 787.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 082.00 | 52 020.00 | | 32 082.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 430 705.00 | 567 906.00 | | 430 705.00 |
| |
| 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 | 4 400 000.00 | | | 4 400 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 400 000.00 | |
I4 DECREASES Grand Total | | | 4 400 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 400 000.00 | | | 4 400 000.00 |
| |
| 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 | 1 954.00 | 1 954.00 | | 1 954.00 |
8K Other liabilities (including liabilities related to repo transactions) | 474 700.00 | 304 700.00 | 170 000.00 | 474 700.00 |
VG Loans with a maturity of up to one year at origin | 850 372.00 | 270 929.00 | 579 443.00 | 850 372.00 |
VI Group and Associates | 385 309.00 | 185 309.00 | 200 000.00 | 385 309.00 |
VK Loans repaid during the year | 264 925.00 | | | 264 925.00 |
VQ Other Taxes, Duties, and Similar Debts | 125.00 | 125.00 | | 125.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 712 461.00 | 763 018.00 | 949 443.00 | 1 712 461.00 |
