| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 450 258.00 | | 1 450 258.00 | 1 450 258.00 |
BJ TOTAL (I) | 1 455 651.00 | | 1 455 651.00 | 1 455 651.00 |
BZ Other receivables | 600 127.00 | | 600 127.00 | 600 127.00 |
CF Cash and cash equivalents | 345 091.00 | | 345 091.00 | 345 091.00 |
CJ TOTAL (II) | 945 218.00 | | 945 218.00 | 945 218.00 |
CO Grand total (0 to V) | 2 400 869.00 | | 2 400 869.00 | 2 400 869.00 |
CU Other investments | 5 393.00 | | 5 393.00 | 5 393.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 800.00 | 1 800.00 | | 1 800.00 |
DD Legal reserve (1) | 180.00 | | | 180.00 |
DH Retained earnings | 9.00 | | | 9.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 323 598.00 | 51 009.00 | | 323 598.00 |
DL TOTAL (I) | 325 586.00 | 52 809.00 | | 325 586.00 |
DU Loans and Debts from Credit Institutions (3) | 1 500 000.00 | 1 000 000.00 | | 1 500 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 425 002.00 | 184 791.00 | | 425 002.00 |
DY Tax and social security liabilities | 145 854.00 | 14 318.00 | | 145 854.00 |
DZ Fixed asset liabilities and related accounts | 3 226.00 | 1 264.00 | | 3 226.00 |
EA Other liabilities | 1 200.00 | 1 200.00 | | 1 200.00 |
EC TOTAL (IV) | 2 075 282.00 | 1 201 573.00 | | 2 075 282.00 |
EE Grand total (I to V) | 2 400 869.00 | 1 254 382.00 | | 2 400 869.00 |
EI Including equity loans | 425 002.00 | | | 425 002.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 593.00 | |
FX Taxes, duties, and similar payments | | | 876.00 | |
GF Total Operating Expenses (II) | | | 1 469.00 | |
GG - OPERATING RESULT (I - II) | | | -1 469.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 555 193.00 | |
GP Total financial income (V) | | | 555 193.00 | |
GR Interest and similar expenses | | | 81 761.00 | |
GU Total financial expenses (VI) | | | 81 761.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 473 432.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 471 963.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 45.00 | | |
HD Total exceptional income (VII) | | 45.00 | | |
HF Exceptional expenses on capital transactions | | 45.00 | | |
HH Total exceptional expenses (VIII) | | 45.00 | | |
HK Income tax | 148 365.00 | 15 021.00 | | 148 365.00 |
HL TOTAL REVENUE (I + III + V + VII) | 555 193.00 | 197 554.00 | | 555 193.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 231 595.00 | 146 545.00 | | 231 595.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 323 598.00 | 51 009.00 | | 323 598.00 |
| |
| 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 | 899 823.00 | | 1 215 486.00 | 899 823.00 |
I3 DECREASES Total Financial Fixed Assets | | 659 659.00 | 1 455 651.00 | |
I4 DECREASES Grand Total | | 659 659.00 | 1 455 651.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 899 823.00 | | 1 215 486.00 | 899 823.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 145 854.00 | 145 854.00 | | 145 854.00 |
8J Fixed Asset Liabilities and Related Accounts | 3 226.00 | 3 226.00 | | 3 226.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 200.00 | 1 200.00 | | 1 200.00 |
UL Receivables related to investments | 1 450 258.00 | 1 450 258.00 | | 1 450 258.00 |
VB VAT | 14 364.00 | | | 14 364.00 |
VC Group and associates | 585 509.00 | | | 585 509.00 |
VH Loans with a maturity of more than one year at origin | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
VI Group and Associates | 425 002.00 | 425 002.00 | | 425 002.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 255.00 | | | 255.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 050 385.00 | 2 050 385.00 | | 2 050 385.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 075 282.00 | 575 282.00 | 1 500 000.00 | 2 075 282.00 |
