| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 578 395.00 | | 578 395.00 | 578 395.00 |
BH Other financial assets | 492.00 | | 492.00 | 492.00 |
BJ TOTAL (I) | 1 082 249.00 | | 1 082 249.00 | 1 082 249.00 |
BZ Other receivables | 188.00 | | 188.00 | 188.00 |
CF Cash and cash equivalents | 17 798.00 | | 17 798.00 | 17 798.00 |
CJ TOTAL (II) | 17 986.00 | | 17 986.00 | 17 986.00 |
CO Grand total (0 to V) | 1 100 235.00 | | 1 100 235.00 | 1 100 235.00 |
CS Evaluated investments - equity method | 503 362.00 | | 503 362.00 | 503 362.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DD Legal reserve (1) | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | 87 546.00 | 80 511.00 | | 87 546.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 564 864.00 | 167 035.00 | | 564 864.00 |
DL TOTAL (I) | 1 092 410.00 | 687 546.00 | | 1 092 410.00 |
DU Loans and Debts from Credit Institutions (3) | 48.00 | 39.00 | | 48.00 |
DY Tax and social security liabilities | 2 094.00 | | | 2 094.00 |
EC TOTAL (IV) | 7 825.00 | 5 412.00 | | 7 825.00 |
EE Grand total (I to V) | 1 100 235.00 | 692 958.00 | | 1 100 235.00 |
EG Accrued income and payables due within one year | 7 825.00 | 5 412.00 | | 7 825.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 291.00 | |
FX Taxes, duties, and similar payments | | | 1 896.00 | |
GF Total Operating Expenses (II) | | | 11 187.00 | |
GG - OPERATING RESULT (I - II) | | | -11 187.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 578 395.00 | |
GP Total financial income (V) | | | 578 395.00 | |
GR Interest and similar expenses | | | 250.00 | |
GU Total financial expenses (VI) | | | 250.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 578 145.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 566 958.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 094.00 | | | 2 094.00 |
HL TOTAL REVENUE (I + III + V + VII) | 578 395.00 | 180 452.00 | | 578 395.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 531.00 | 13 417.00 | | 13 531.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 564 864.00 | 167 035.00 | | 564 864.00 |
| |
| 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 | 664 790.00 | | 417 459.00 | 664 790.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 082 249.00 | |
I4 DECREASES Grand Total | | | 1 082 249.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 664 790.00 | | 417 459.00 | 664 790.00 |
| |
| 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 | 4 980.00 | 4 980.00 | | 4 980.00 |
8E Income Taxes | 2 094.00 | 2 094.00 | | 2 094.00 |
UL Receivables related to investments | 578 395.00 | | | 578 395.00 |
UT Other financial assets | 492.00 | | | 492.00 |
UZ Social Security, other social security organizations | 188.00 | | | 188.00 |
VH Loans with a maturity of more than one year at origin | 48.00 | 48.00 | | 48.00 |
VI Group and Associates | 704.00 | 704.00 | | 704.00 |
VP Miscellaneous | 6.00 | | | 6.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 579 075.00 | 188.00 | 578 887.00 | 579 075.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 825.00 | 7 825.00 | | 7 825.00 |
