| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 155.00 | | 155.00 | 155.00 |
BJ TOTAL (I) | 2 610 090.00 | | 2 610 090.00 | 2 610 090.00 |
BZ Other receivables | 8 219 528.00 | | 8 219 528.00 | 8 219 528.00 |
CF Cash and cash equivalents | 259 182.00 | | 259 182.00 | 259 182.00 |
CJ TOTAL (II) | 8 478 710.00 | | 8 478 710.00 | 8 478 710.00 |
CO Grand total (0 to V) | 11 088 800.00 | | 11 088 800.00 | 11 088 800.00 |
CU Other investments | 2 609 935.00 | | 2 609 935.00 | 2 609 935.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 150 496.00 | 1 150 496.00 | | 1 150 496.00 |
DD Legal reserve (1) | 124 639.00 | 124 639.00 | | 124 639.00 |
DH Retained earnings | 2 038.00 | 4 918.00 | | 2 038.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 135 347.00 | 411 299.00 | | 8 135 347.00 |
DL TOTAL (I) | 9 412 521.00 | 1 691 352.00 | | 9 412 521.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 668 849.00 | 1 254 670.00 | | 1 668 849.00 |
DX Trade payables and related accounts | 7 430.00 | 8 130.00 | | 7 430.00 |
EC TOTAL (IV) | 1 676 279.00 | 1 262 800.00 | | 1 676 279.00 |
EE Grand total (I to V) | 11 088 800.00 | 2 954 153.00 | | 11 088 800.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 29 123.00 | |
FX Taxes, duties, and similar payments | | | 67.00 | |
GF Total Operating Expenses (II) | | | 29 190.00 | |
GG - OPERATING RESULT (I - II) | | | -29 190.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8 191 037.00 | |
GP Total financial income (V) | | | 8 191 037.00 | |
GR Interest and similar expenses | | | 26 500.00 | |
GU Total financial expenses (VI) | | | 26 500.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 164 537.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 135 347.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 19 328.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8 191 037.00 | 506 154.00 | | 8 191 037.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 55 690.00 | 94 855.00 | | 55 690.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 135 347.00 | 411 299.00 | | 8 135 347.00 |
| |
| 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 | 2 610 090.00 | | | 2 610 090.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 610 090.00 | |
I4 DECREASES Grand Total | | | 2 610 090.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 610 090.00 | | | 2 610 090.00 |
| |
| 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 | 1 254 670.00 | 4 670.00 | 1 250 000.00 | 1 254 670.00 |
8B Suppliers and Related Accounts | 7 430.00 | 7 430.00 | | 7 430.00 |
UT Other financial assets | 155.00 | 155.00 | | 155.00 |
VC Group and associates | 8 191 037.00 | | | 8 191 037.00 |
VI Group and Associates | 414 179.00 | 414 179.00 | | 414 179.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 28 491.00 | | | 28 491.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 219 683.00 | 8 219 683.00 | | 8 219 683.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 676 279.00 | 426 279.00 | 1 250 000.00 | 1 676 279.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
