| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 17 847.00 | | 17 847.00 | 17 847.00 |
BJ TOTAL (I) | 1 067 847.00 | | 1 067 847.00 | 1 067 847.00 |
BZ Other receivables | 9 267.00 | | 9 267.00 | 9 267.00 |
CF Cash and cash equivalents | 32 545.00 | | 32 545.00 | 32 545.00 |
CJ TOTAL (II) | 41 812.00 | | 41 812.00 | 41 812.00 |
CO Grand total (0 to V) | 1 109 658.00 | | 1 109 658.00 | 1 109 658.00 |
CP Shares due in less than one year | 17 847.00 | | | 17 847.00 |
CU Other investments | 1 050 000.00 | | 1 050 000.00 | 1 050 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 188.00 | | | 188.00 |
DG Other reserves | 3 567.00 | | | 3 567.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 91 807.00 | 3 755.00 | | 91 807.00 |
DL TOTAL (I) | 145 562.00 | 53 755.00 | | 145 562.00 |
DU Loans and Debts from Credit Institutions (3) | 790 418.00 | 841 600.00 | | 790 418.00 |
DV Miscellaneous Loans and Financial Debts (4) | 171 000.00 | 171 000.00 | | 171 000.00 |
DX Trade payables and related accounts | 1 473.00 | 1 428.00 | | 1 473.00 |
EA Other liabilities | 1 206.00 | 1 206.00 | | 1 206.00 |
EC TOTAL (IV) | 964 097.00 | 1 015 234.00 | | 964 097.00 |
EE Grand total (I to V) | 1 109 658.00 | 1 068 988.00 | | 1 109 658.00 |
EG Accrued income and payables due within one year | 250 604.00 | 67 084.00 | | 250 604.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 671.00 | |
GF Total Operating Expenses (II) | | | 2 671.00 | |
GG - OPERATING RESULT (I - II) | | | -2 671.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 111 497.00 | |
GP Total financial income (V) | | | 111 497.00 | |
GR Interest and similar expenses | | | 26 285.00 | |
GU Total financial expenses (VI) | | | 26 285.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 85 212.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 82 540.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -9 267.00 | | | -9 267.00 |
HL TOTAL REVENUE (I + III + V + VII) | 111 497.00 | 50 000.00 | | 111 497.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 689.00 | 46 245.00 | | 19 689.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 91 807.00 | 3 755.00 | | 91 807.00 |
| |
| 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 | 1 067 847.00 | | | 1 067 847.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 067 847.00 | |
I4 DECREASES Grand Total | | | 1 067 847.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 067 847.00 | | | 1 067 847.00 |
| |
| 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 | 1 473.00 | 1 473.00 | | 1 473.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 206.00 | 1 206.00 | | 1 206.00 |
UT Other financial assets | 17 847.00 | 17 847.00 | | 17 847.00 |
VG Loans with a maturity of up to one year at origin | 12 268.00 | 12 268.00 | | 12 268.00 |
VH Loans with a maturity of more than one year at origin | 778 149.00 | 64 656.00 | 327 781.00 | 778 149.00 |
VI Group and Associates | 171 000.00 | 171 000.00 | | 171 000.00 |
VK Loans repaid during the year | 63 451.00 | | | 63 451.00 |
VM Income taxes | 3 611.00 | 3 611.00 | | 3 611.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 656.00 | 5 656.00 | | 5 656.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 114.00 | 27 114.00 | | 27 114.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 964 097.00 | 250 604.00 | 327 781.00 | 964 097.00 |
