| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 3 424.00 | | 3 424.00 | 3 424.00 |
BJ TOTAL (I) | 7 672 788.00 | | 7 672 788.00 | 7 672 788.00 |
BZ Other receivables | 1 904 319.00 | | 1 904 319.00 | 1 904 319.00 |
CF Cash and cash equivalents | 53 637.00 | | 53 637.00 | 53 637.00 |
CJ TOTAL (II) | 1 957 956.00 | | 1 957 956.00 | 1 957 956.00 |
CO Grand total (0 to V) | 9 630 745.00 | | 9 630 745.00 | 9 630 745.00 |
CU Other investments | 7 669 365.00 | | 7 669 365.00 | 7 669 365.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | | | 4 000.00 |
DG Other reserves | 3 898 998.00 | | | 3 898 998.00 |
DH Retained earnings | 4 106 692.00 | | | 4 106 692.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 289 976.00 | | | 1 289 976.00 |
DL TOTAL (I) | 9 339 666.00 | | | 9 339 666.00 |
DX Trade payables and related accounts | 4 042.00 | | | 4 042.00 |
EA Other liabilities | 287 036.00 | | | 287 036.00 |
EC TOTAL (IV) | 291 079.00 | | | 291 079.00 |
EE Grand total (I to V) | 9 630 745.00 | | | 9 630 745.00 |
EG Accrued income and payables due within one year | 291 079.00 | | | 291 079.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 541.00 | |
FX Taxes, duties, and similar payments | | | 129.00 | |
GF Total Operating Expenses (II) | | | 11 670.00 | |
GG - OPERATING RESULT (I - II) | | | -11 670.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 283 880.00 | |
GL Other interest and similar income | | | 21 938.00 | |
GP Total financial income (V) | | | 1 305 818.00 | |
GR Interest and similar expenses | | | 1 122.00 | |
GU Total financial expenses (VI) | | | 1 122.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 304 696.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 293 026.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 050.00 | | | 3 050.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 305 818.00 | | | 1 305 818.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 842.00 | | | 15 842.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 289 976.00 | | | 1 289 976.00 |
| |
| 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 | 7 672 788.00 | | | 7 672 788.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 669 365.00 | |
I4 DECREASES Grand Total | | | 7 672 788.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 424.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 424.00 | | | 3 424.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 669 365.00 | | | 7 669 365.00 |
| |
| 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 | 4 042.00 | 4 042.00 | | 4 042.00 |
VC Group and associates | 1 201 284.00 | | | 1 201 284.00 |
VI Group and Associates | 287 036.00 | 287 036.00 | | 287 036.00 |
VM Income taxes | 701 218.00 | | | 701 218.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 817.00 | | | 1 817.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 904 319.00 | 1 904 319.00 | | 1 904 319.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 291 079.00 | 291 079.00 | | 291 079.00 |
