| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 4 700.00 | | 4 700.00 | 4 700.00 |
BH Other financial assets | 1 372.00 | | 1 372.00 | 1 372.00 |
BJ TOTAL (I) | 1 203 072.00 | | 1 203 072.00 | 1 203 072.00 |
BX Customers and related accounts | 34 000.00 | | 34 000.00 | 34 000.00 |
BZ Other receivables | 1 143.00 | | 1 143.00 | 1 143.00 |
CF Cash and cash equivalents | 444.00 | | 444.00 | 444.00 |
CJ TOTAL (II) | 35 587.00 | | 35 587.00 | 35 587.00 |
CO Grand total (0 to V) | 1 238 659.00 | | 1 238 659.00 | 1 238 659.00 |
CU Other investments | 1 197 000.00 | | 1 197 000.00 | 1 197 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | | | 10 000.00 |
DG Other reserves | 461 421.00 | | | 461 421.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 144 315.00 | | | 144 315.00 |
DL TOTAL (I) | 715 736.00 | | | 715 736.00 |
DU Loans and Debts from Credit Institutions (3) | 32 193.00 | | | 32 193.00 |
DV Miscellaneous Loans and Financial Debts (4) | 472 419.00 | | | 472 419.00 |
DX Trade payables and related accounts | 8 310.00 | | | 8 310.00 |
EA Other liabilities | 10 000.00 | | | 10 000.00 |
EC TOTAL (IV) | 522 923.00 | | | 522 923.00 |
EE Grand total (I to V) | 1 238 659.00 | | | 1 238 659.00 |
EG Accrued income and payables due within one year | 522 923.00 | | | 522 923.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 719.00 | |
GF Total Operating Expenses (II) | | | 1 719.00 | |
GG - OPERATING RESULT (I - II) | | | -1 719.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 000.00 | |
GP Total financial income (V) | | | 150 000.00 | |
GR Interest and similar expenses | | | 3 965.00 | |
GU Total financial expenses (VI) | | | 3 965.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 146 035.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 144 315.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 150 000.00 | | | 150 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 685.00 | | | 5 685.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 144 315.00 | | | 144 315.00 |
| |
| 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 | 1 202 072.00 | | 1 000.00 | 1 202 072.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 203 072.00 | |
I4 DECREASES Grand Total | | | 1 203 072.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 202 072.00 | | 1 000.00 | 1 202 072.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 171 321.00 | 171 321.00 | | 171 321.00 |
8B Suppliers and Related Accounts | 8 310.00 | 8 310.00 | | 8 310.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 000.00 | 10 000.00 | | 10 000.00 |
UL Receivables related to investments | 4 700.00 | | | 4 700.00 |
UT Other financial assets | 1 372.00 | | | 1 372.00 |
UX Other trade receivables | 34 000.00 | | | 34 000.00 |
VB VAT | 1 143.00 | | | 1 143.00 |
VH Loans with a maturity of more than one year at origin | 32 193.00 | 32 193.00 | | 32 193.00 |
VI Group and Associates | 301 098.00 | 301 098.00 | | 301 098.00 |
VK Loans repaid during the year | 30 319.00 | | | 30 319.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 215.00 | 35 143.00 | 6 072.00 | 41 215.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 522 923.00 | 522 923.00 | | 522 923.00 |
