| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 865.00 | | 865.00 | 865.00 |
BJ TOTAL (I) | 1 569 959.00 | | 1 569 959.00 | 1 569 959.00 |
BZ Other receivables | 1 322 517.00 | | 1 322 517.00 | 1 322 517.00 |
CD Marketable securities | 75 000.00 | | 75 000.00 | 75 000.00 |
CF Cash and cash equivalents | 39 411.00 | | 39 411.00 | 39 411.00 |
CJ TOTAL (II) | 1 436 928.00 | | 1 436 928.00 | 1 436 928.00 |
CO Grand total (0 to V) | 3 006 887.00 | | 3 006 887.00 | 3 006 887.00 |
CU Other investments | 1 569 094.00 | | 1 569 094.00 | 1 569 094.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | 7 000.00 | | 7 000.00 |
DD Legal reserve (1) | 700.00 | 700.00 | | 700.00 |
DG Other reserves | 300 000.00 | 245 315.00 | | 300 000.00 |
DH Retained earnings | 48 188.00 | 57 283.00 | | 48 188.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 672 622.00 | 45 590.00 | | 672 622.00 |
DL TOTAL (I) | 1 028 510.00 | 355 888.00 | | 1 028 510.00 |
DU Loans and Debts from Credit Institutions (3) | 163 739.00 | 209 924.00 | | 163 739.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 405 205.00 | 1 619 095.00 | | 1 405 205.00 |
DX Trade payables and related accounts | 5 808.00 | 5 972.00 | | 5 808.00 |
DY Tax and social security liabilities | 390 723.00 | 6 829.00 | | 390 723.00 |
DZ Fixed asset liabilities and related accounts | 12 828.00 | 11 928.00 | | 12 828.00 |
EA Other liabilities | 75.00 | 75.00 | | 75.00 |
EC TOTAL (IV) | 1 978 378.00 | 1 853 823.00 | | 1 978 378.00 |
EE Grand total (I to V) | 3 006 887.00 | 2 209 711.00 | | 3 006 887.00 |
EG Accrued income and payables due within one year | 1 856 725.00 | | | 1 856 725.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 160.00 | |
FX Taxes, duties, and similar payments | | | 10 490.00 | |
GE Other Expenses | | | 90.00 | |
GF Total Operating Expenses (II) | | | 21 740.00 | |
GG - OPERATING RESULT (I - II) | | | -21 740.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 120 115.00 | |
GL Other interest and similar income | | | 16 049.00 | |
GP Total financial income (V) | | | 1 136 164.00 | |
GR Interest and similar expenses | | | 40 060.00 | |
GU Total financial expenses (VI) | | | 40 060.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 096 104.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 074 365.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 401 743.00 | 11 016.00 | | 401 743.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 136 164.00 | 120 325.00 | | 1 136 164.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 463 542.00 | 74 735.00 | | 463 542.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 672 622.00 | 45 590.00 | | 672 622.00 |
| |
| 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 | 1 208 209.00 | | | 1 208 209.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 569 959.00 | |
I4 DECREASES Grand Total | | | 1 569 959.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 208 209.00 | | | 1 208 209.00 |
| |
| 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 | 5 808.00 | 5 808.00 | | 5 808.00 |
8J Fixed Asset Liabilities and Related Accounts | 12 828.00 | 12 828.00 | | 12 828.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 405 280.00 | 1 405 280.00 | | 1 405 280.00 |
VG Loans with a maturity of up to one year at origin | 163 739.00 | 42 086.00 | 105 721.00 | 163 739.00 |
VK Loans repaid during the year | 46 005.00 | | | 46 005.00 |
VP Miscellaneous | 1 322 517.00 | | | 1 322 517.00 |
VQ Other Taxes, Duties, and Similar Debts | 390 723.00 | 390 723.00 | | 390 723.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 322 517.00 | 1 322 517.00 | | 1 322 517.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 978 378.00 | 1 856 725.00 | 105 721.00 | 1 978 378.00 |
