| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 028 000.00 | | 2 028 000.00 | 2 028 000.00 |
CF Cash and cash equivalents | 31 513.00 | | 31 513.00 | 31 513.00 |
CJ TOTAL (II) | 31 513.00 | | 31 513.00 | 31 513.00 |
CO Grand total (0 to V) | 2 059 513.00 | | 2 059 513.00 | 2 059 513.00 |
CU Other investments | 2 028 000.00 | | 2 028 000.00 | 2 028 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 676 000.00 | | | 676 000.00 |
DD Legal reserve (1) | 23 981.00 | | | 23 981.00 |
DG Other reserves | 431 634.00 | | | 431 634.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 195 034.00 | | | 195 034.00 |
DL TOTAL (I) | 1 326 650.00 | | | 1 326 650.00 |
DU Loans and Debts from Credit Institutions (3) | 730 302.00 | | | 730 302.00 |
DV Miscellaneous Loans and Financial Debts (4) | 89.00 | | | 89.00 |
DX Trade payables and related accounts | 45.00 | | | 45.00 |
EA Other liabilities | 2 426.00 | | | 2 426.00 |
EC TOTAL (IV) | 732 863.00 | | | 732 863.00 |
EE Grand total (I to V) | 2 059 513.00 | | | 2 059 513.00 |
EG Accrued income and payables due within one year | 184 443.00 | | | 184 443.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 954.00 | |
FX Taxes, duties, and similar payments | | | 127.00 | |
GF Total Operating Expenses (II) | | | 3 081.00 | |
GG - OPERATING RESULT (I - II) | | | -3 081.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 214 500.00 | |
GP Total financial income (V) | | | 214 500.00 | |
GR Interest and similar expenses | | | 16 384.00 | |
GU Total financial expenses (VI) | | | 16 384.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 198 115.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 195 034.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 214 500.00 | | | 214 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 465.00 | | | 19 465.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 195 034.00 | | | 195 034.00 |
| |
| 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 | 2 028 000.00 | | | 2 028 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 028 000.00 | |
I4 DECREASES Grand Total | | | 2 028 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 028 000.00 | | | 2 028 000.00 |
| |
| 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 | 45.00 | 45.00 | | 45.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 516.00 | 2 516.00 | | 2 516.00 |
VH Loans with a maturity of more than one year at origin | 730 302.00 | 181 883.00 | 548 420.00 | 730 302.00 |
VK Loans repaid during the year | 172 342.00 | | | 172 342.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 732 863.00 | 184 444.00 | 548 420.00 | 732 863.00 |
