| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 978 223.00 | | 978 223.00 | 978 223.00 |
BZ Other receivables | 991 522.00 | | 991 522.00 | 991 522.00 |
CF Cash and cash equivalents | 155.00 | | 155.00 | 155.00 |
CJ TOTAL (II) | 991 677.00 | | 991 677.00 | 991 677.00 |
CO Grand total (0 to V) | 1 969 901.00 | | 1 969 901.00 | 1 969 901.00 |
CU Other investments | 978 223.00 | | 978 223.00 | 978 223.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 75 008.00 | | | 75 008.00 |
DD Legal reserve (1) | 7 501.00 | | | 7 501.00 |
DG Other reserves | 1 439 292.00 | | | 1 439 292.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 235 687.00 | | | 235 687.00 |
DL TOTAL (I) | 1 757 488.00 | | | 1 757 488.00 |
DU Loans and Debts from Credit Institutions (3) | 200 710.00 | | | 200 710.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 565.00 | | | 1 565.00 |
DX Trade payables and related accounts | 5 750.00 | | | 5 750.00 |
EA Other liabilities | 4 386.00 | | | 4 386.00 |
EC TOTAL (IV) | 212 413.00 | | | 212 413.00 |
EE Grand total (I to V) | 1 969 901.00 | | | 1 969 901.00 |
EG Accrued income and payables due within one year | 51 817.00 | | | 51 817.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 847.00 | |
GF Total Operating Expenses (II) | | | 6 847.00 | |
GG - OPERATING RESULT (I - II) | | | -6 847.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 229 963.00 | |
GL Other interest and similar income | | | 17 292.00 | |
GP Total financial income (V) | | | 247 255.00 | |
GR Interest and similar expenses | | | 710.00 | |
GU Total financial expenses (VI) | | | 710.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 246 544.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 239 697.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 010.00 | | | 4 010.00 |
HL TOTAL REVENUE (I + III + V + VII) | 247 255.00 | | | 247 255.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 568.00 | | | 11 568.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 235 687.00 | | | 235 687.00 |
| |
| 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 | 717 692.00 | 260 532.00 | | 717 692.00 |
I3 DECREASES Total Financial Fixed Assets | | | 978 224.00 | |
I4 DECREASES Grand Total | | | 978 224.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 717 692.00 | 260 532.00 | | 717 692.00 |
| |
| 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 | 5 750.00 | 5 750.00 | | 5 750.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 952.00 | 5 952.00 | | 5 952.00 |
VH Loans with a maturity of more than one year at origin | 200 711.00 | 40 115.00 | 160 596.00 | 200 711.00 |
VJ Loans taken out during the year | 200 000.00 | | | 200 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 991 523.00 | 991 523.00 | | 991 523.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 212 413.00 | 51 818.00 | 160 596.00 | 212 413.00 |
