| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 42 900.00 | | 42 900.00 | 42 900.00 |
AP Buildings | 179 299.00 | 11 044.00 | 168 254.00 | 179 299.00 |
AT Other tangible assets | 12 383.00 | 6 165.00 | 6 218.00 | 12 383.00 |
BJ TOTAL (I) | 1 865 582.00 | 48 210.00 | 1 817 372.00 | 1 865 582.00 |
BX Customers and related accounts | 7 800.00 | | 7 800.00 | 7 800.00 |
BZ Other receivables | 665 238.00 | | 665 238.00 | 665 238.00 |
CF Cash and cash equivalents | 799.00 | | 799.00 | 799.00 |
CH Prepaid expenses | 2 151.00 | | 2 151.00 | 2 151.00 |
CJ TOTAL (II) | 675 988.00 | | 675 988.00 | 675 988.00 |
CO Grand total (0 to V) | 2 541 570.00 | 48 210.00 | 2 493 360.00 | 2 541 570.00 |
CU Other investments | 1 631 000.00 | 31 000.00 | 1 600 000.00 | 1 631 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 808 156.00 | 580 212.00 | | 808 156.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 216 339.00 | 227 944.00 | | 216 339.00 |
DL TOTAL (I) | 1 029 995.00 | 813 656.00 | | 1 029 995.00 |
DU Loans and Debts from Credit Institutions (3) | 468 705.00 | 713 805.00 | | 468 705.00 |
DV Miscellaneous Loans and Financial Debts (4) | 987 200.00 | 665 530.00 | | 987 200.00 |
DX Trade payables and related accounts | 6 822.00 | 8 875.00 | | 6 822.00 |
DY Tax and social security liabilities | 638.00 | 638.00 | | 638.00 |
DZ Fixed asset liabilities and related accounts | | 76 909.00 | | |
EA Other liabilities | | 8 821.00 | | |
EC TOTAL (IV) | 1 463 365.00 | 1 474 578.00 | | 1 463 365.00 |
EE Grand total (I to V) | 2 493 360.00 | 2 288 234.00 | | 2 493 360.00 |
EG Accrued income and payables due within one year | 1 246 652.00 | 1 006 657.00 | | 1 246 652.00 |
EI Including equity loans | 987 200.00 | | | 987 200.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 7 800.00 | |
FJ Net sales | | | 7 800.00 | |
FR Total operating income (I) | | | 7 800.00 | |
FW Other purchases and external expenses | | | 7 900.00 | |
FX Taxes, duties, and similar payments | | | 851.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 427.00 | |
GF Total Operating Expenses (II) | | | 16 179.00 | |
GG - OPERATING RESULT (I - II) | | | -8 379.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 233 000.00 | |
GK Income from other securities and fixed asset receivables | | | 8 479.00 | |
GP Total financial income (V) | | | 241 479.00 | |
GR Interest and similar expenses | | | 23 925.00 | |
GU Total financial expenses (VI) | | | 23 925.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 217 553.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 209 175.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -7 164.00 | -12 253.00 | | -7 164.00 |
HL TOTAL REVENUE (I + III + V + VII) | 249 279.00 | 268 213.00 | | 249 279.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 940.00 | 40 269.00 | | 32 940.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 216 339.00 | 227 944.00 | | 216 339.00 |
| |
| 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 | 1 865 582.00 | | | 1 865 582.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 631 000.00 | |
I4 DECREASES Grand Total | | | 1 865 582.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 234 582.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 234 582.00 | | | 234 582.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 631 000.00 | | | 1 631 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 783.00 | 7 427.00 | | 9 783.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 783.00 | 7 427.00 | | 9 783.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 31 000.00 | | | 31 000.00 |
7C Grand total | 31 000.00 | | | 31 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 6 822.00 | 6 822.00 | | 6 822.00 |
UX Other trade receivables | 7 800.00 | | | 7 800.00 |
VC Group and associates | 612 017.00 | | | 612 017.00 |
VH Loans with a maturity of more than one year at origin | 468 705.00 | 251 992.00 | 121 394.00 | 468 705.00 |
VI Group and Associates | 987 200.00 | 987 200.00 | | 987 200.00 |
VK Loans repaid during the year | 244 651.00 | | | 244 651.00 |
VM Income taxes | 52 897.00 | | | 52 897.00 |
VQ Other Taxes, Duties, and Similar Debts | 638.00 | 638.00 | | 638.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 324.00 | | | 324.00 |
VS Prepaid expenses | 2 151.00 | | | 2 151.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 675 189.00 | 675 189.00 | | 675 189.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 463 365.00 | 1 246 652.00 | 121 394.00 | 1 463 365.00 |
