| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 140 000.00 | | 1 140 000.00 | 1 140 000.00 |
BZ Other receivables | 66 246.00 | | 66 246.00 | 66 246.00 |
CF Cash and cash equivalents | 63 827.00 | | 63 827.00 | 63 827.00 |
CJ TOTAL (II) | 130 074.00 | | 130 074.00 | 130 074.00 |
CO Grand total (0 to V) | 1 270 074.00 | | 1 270 074.00 | 1 270 074.00 |
CU Other investments | 1 140 000.00 | | 1 140 000.00 | 1 140 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 39 990.00 | | | 39 990.00 |
DD Legal reserve (1) | 3 999.00 | | | 3 999.00 |
DG Other reserves | 717 214.00 | | | 717 214.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 133 870.00 | | | 133 870.00 |
DL TOTAL (I) | 895 074.00 | | | 895 074.00 |
DU Loans and Debts from Credit Institutions (3) | 123 988.00 | | | 123 988.00 |
DV Miscellaneous Loans and Financial Debts (4) | 250 000.00 | | | 250 000.00 |
EA Other liabilities | 1 012.00 | | | 1 012.00 |
EC TOTAL (IV) | 375 000.00 | | | 375 000.00 |
EE Grand total (I to V) | 1 270 074.00 | | | 1 270 074.00 |
EG Accrued income and payables due within one year | 253 413.00 | | | 253 413.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 931.00 | |
FX Taxes, duties, and similar payments | | | 187.00 | |
GF Total Operating Expenses (II) | | | 5 119.00 | |
GG - OPERATING RESULT (I - II) | | | -5 118.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 142 500.00 | |
GP Total financial income (V) | | | 142 500.00 | |
GR Interest and similar expenses | | | 7 112.00 | |
GU Total financial expenses (VI) | | | 7 112.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 135 387.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 130 268.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 602.00 | | | -3 602.00 |
HL TOTAL REVENUE (I + III + V + VII) | 142 500.00 | | | 142 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 629.00 | | | 8 629.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 133 870.00 | | | 133 870.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 1 013.00 | 1 013.00 | | 1 013.00 |
VB VAT | 795.00 | | | 795.00 |
VC Group and associates | 42 648.00 | | | 42 648.00 |
VH Loans with a maturity of more than one year at origin | 123 988.00 | 2 401.00 | 121 587.00 | 123 988.00 |
VI Group and Associates | 250 000.00 | 250 000.00 | | 250 000.00 |
VM Income taxes | 22 804.00 | | | 22 804.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 247.00 | 66 247.00 | | 66 247.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 375 001.00 | 253 414.00 | 121 587.00 | 375 001.00 |
