| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 20.00 | | 20.00 | 20.00 |
BJ TOTAL (I) | 1 911 623.00 | | 1 911 623.00 | 1 911 623.00 |
BZ Other receivables | 54 378.00 | | 54 378.00 | 54 378.00 |
CF Cash and cash equivalents | 98.00 | | 98.00 | 98.00 |
CJ TOTAL (II) | 54 476.00 | | 54 476.00 | 54 476.00 |
CO Grand total (0 to V) | 1 966 099.00 | | 1 966 099.00 | 1 966 099.00 |
CU Other investments | 1 911 603.00 | | 1 911 603.00 | 1 911 603.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 180 000.00 | | | 180 000.00 |
DD Legal reserve (1) | 18 000.00 | | | 18 000.00 |
DG Other reserves | 835 418.00 | | | 835 418.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 168 303.00 | | | 168 303.00 |
DL TOTAL (I) | 1 201 722.00 | | | 1 201 722.00 |
DU Loans and Debts from Credit Institutions (3) | 404 749.00 | | | 404 749.00 |
DV Miscellaneous Loans and Financial Debts (4) | 355 528.00 | | | 355 528.00 |
DX Trade payables and related accounts | 4 100.00 | | | 4 100.00 |
EC TOTAL (IV) | 764 377.00 | | | 764 377.00 |
EE Grand total (I to V) | 1 966 099.00 | | | 1 966 099.00 |
EG Accrued income and payables due within one year | 450 529.00 | | | 450 529.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 355.00 | |
GF Total Operating Expenses (II) | | | 7 355.00 | |
GG - OPERATING RESULT (I - II) | | | -7 355.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 179 857.00 | |
GP Total financial income (V) | | | 179 857.00 | |
GR Interest and similar expenses | | | 9 077.00 | |
GU Total financial expenses (VI) | | | 9 077.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 170 780.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 163 424.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -4 879.00 | | | -4 879.00 |
HL TOTAL REVENUE (I + III + V + VII) | 179 857.00 | | | 179 857.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 553.00 | | | 11 553.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 168 303.00 | | | 168 303.00 |
| |
| 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 | 1 911 603.00 | | 20.00 | 1 911 603.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 911 623.00 | |
I4 DECREASES Grand Total | | | 1 911 623.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 911 603.00 | | 20.00 | 1 911 603.00 |
| |
| 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 | 4 100.00 | 4 100.00 | | 4 100.00 |
VH Loans with a maturity of more than one year at origin | 404 749.00 | 90 901.00 | 313 847.00 | 404 749.00 |
VI Group and Associates | 355 528.00 | 355 528.00 | | 355 528.00 |
VK Loans repaid during the year | 88 629.00 | | | 88 629.00 |
VM Income taxes | 54 378.00 | | | 54 378.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 378.00 | 54 378.00 | | 54 378.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 764 377.00 | 450 529.00 | 313 847.00 | 764 377.00 |
