| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 3 348 446.00 | | 3 348 446.00 | 3 348 446.00 |
BJ TOTAL (I) | 6 590 105.00 | | 6 590 105.00 | 6 590 105.00 |
BZ Other receivables | 93 342.00 | | 93 342.00 | 93 342.00 |
CF Cash and cash equivalents | 17 902.00 | | 17 902.00 | 17 902.00 |
CJ TOTAL (II) | 111 244.00 | | 111 244.00 | 111 244.00 |
CO Grand total (0 to V) | 6 701 350.00 | | 6 701 350.00 | 6 701 350.00 |
CU Other investments | 3 241 659.00 | | 3 241 659.00 | 3 241 659.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 188 000.00 | | | 188 000.00 |
DD Legal reserve (1) | 18 800.00 | | | 18 800.00 |
DG Other reserves | 4 468 302.00 | | | 4 468 302.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 085 908.00 | | | 1 085 908.00 |
DL TOTAL (I) | 5 761 011.00 | | | 5 761 011.00 |
DU Loans and Debts from Credit Institutions (3) | 826 397.00 | | | 826 397.00 |
DV Miscellaneous Loans and Financial Debts (4) | 109 301.00 | | | 109 301.00 |
DX Trade payables and related accounts | 4 640.00 | | | 4 640.00 |
EC TOTAL (IV) | 940 339.00 | | | 940 339.00 |
EE Grand total (I to V) | 6 701 350.00 | | | 6 701 350.00 |
EG Accrued income and payables due within one year | 244 242.00 | | | 244 242.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 749.00 | |
GF Total Operating Expenses (II) | | | 9 749.00 | |
GG - OPERATING RESULT (I - II) | | | -9 749.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 073 960.00 | |
GL Other interest and similar income | | | 59 087.00 | |
GP Total financial income (V) | | | 1 133 048.00 | |
GR Interest and similar expenses | | | 16 821.00 | |
GU Total financial expenses (VI) | | | 16 821.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 116 226.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 106 477.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 20 569.00 | | | 20 569.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 133 048.00 | | | 1 133 048.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 139.00 | | | 47 139.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 085 908.00 | | | 1 085 908.00 |
| |
| 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 | 5 770 845.00 | | | 5 770 845.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 590 105.00 | |
I4 DECREASES Grand Total | | | 6 590 105.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 770 845.00 | | | 5 770 845.00 |
| |
| 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 | 4 640.00 | 4 640.00 | | 4 640.00 |
UL Receivables related to investments | 3 348 446.00 | | | 3 348 446.00 |
VH Loans with a maturity of more than one year at origin | 826 398.00 | 130 301.00 | 130 301.00 | 826 398.00 |
VI Group and Associates | 109 301.00 | 109 301.00 | | 109 301.00 |
VM Income taxes | 93 342.00 | | | 93 342.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 441 789.00 | 93 342.00 | 3 348 446.00 | 3 441 789.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 940 339.00 | 244 243.00 | 542 064.00 | 940 339.00 |
