| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 350 000.00 | | 1 350 000.00 | 1 350 000.00 |
BJ TOTAL (I) | 19 279 586.00 | | 19 279 586.00 | 19 279 586.00 |
CO Grand total (0 to V) | 19 279 586.00 | | 19 279 586.00 | 19 279 586.00 |
CU Other investments | 17 929 586.00 | | 17 929 586.00 | 17 929 586.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 747 000.00 | 10 747 000.00 | | 10 747 000.00 |
DD Legal reserve (1) | 243 736.00 | 233 427.00 | | 243 736.00 |
DG Other reserves | 602 521.00 | 602 521.00 | | 602 521.00 |
DH Retained earnings | 802 496.00 | 802 496.00 | | 802 496.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 311 924.00 | 206 169.00 | | 311 924.00 |
DL TOTAL (I) | 12 707 677.00 | 12 591 613.00 | | 12 707 677.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 544 631.00 | 4 817 279.00 | | 6 544 631.00 |
DX Trade payables and related accounts | 27 278.00 | 20 654.00 | | 27 278.00 |
EC TOTAL (IV) | 6 571 909.00 | 4 837 933.00 | | 6 571 909.00 |
EE Grand total (I to V) | 19 279 586.00 | 17 429 546.00 | | 19 279 586.00 |
EG Accrued income and payables due within one year | 6 571 909.00 | 4 837 933.00 | | 6 571 909.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 157.00 | |
GF Total Operating Expenses (II) | | | 3 157.00 | |
GG - OPERATING RESULT (I - II) | | | -3 157.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 393 726.00 | |
GL Other interest and similar income | | | 7 590.00 | |
GP Total financial income (V) | | | 401 316.00 | |
GR Interest and similar expenses | | | 86 235.00 | |
GU Total financial expenses (VI) | | | 86 235.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 315 081.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 311 924.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 401 316.00 | 284 710.00 | | 401 316.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 89 392.00 | 78 541.00 | | 89 392.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 311 924.00 | 206 169.00 | | 311 924.00 |
| |
| 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 | 17 429 546.00 | | 1 850 040.00 | 17 429 546.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 279 586.00 | |
I4 DECREASES Grand Total | | | 19 279 586.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 429 546.00 | | 1 850 040.00 | 17 429 546.00 |
| |
| 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 | 27 278.00 | 27 278.00 | | 27 278.00 |
UL Receivables related to investments | 1 350 000.00 | | | 1 350 000.00 |
VI Group and Associates | 6 544 631.00 | 6 544 631.00 | | 6 544 631.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 350 000.00 | | 1 350 000.00 | 1 350 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 571 909.00 | 6 571 909.00 | | 6 571 909.00 |
