| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 65 044.00 | | 65 044.00 | 65 044.00 |
BJ TOTAL (I) | 1 187 058.00 | | 1 187 058.00 | 1 187 058.00 |
CF Cash and cash equivalents | 4 353.00 | | 4 353.00 | 4 353.00 |
CJ TOTAL (II) | 4 353.00 | | 4 353.00 | 4 353.00 |
CO Grand total (0 to V) | 1 191 411.00 | | 1 191 411.00 | 1 191 411.00 |
CU Other investments | 1 122 014.00 | | 1 122 014.00 | 1 122 014.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 772 000.00 | | | 772 000.00 |
DD Legal reserve (1) | 1 375.00 | | | 1 375.00 |
DG Other reserves | 26 131.00 | | | 26 131.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 425.00 | | | 47 425.00 |
DL TOTAL (I) | 846 932.00 | | | 846 932.00 |
DU Loans and Debts from Credit Institutions (3) | 259 004.00 | | | 259 004.00 |
DV Miscellaneous Loans and Financial Debts (4) | 67 007.00 | | | 67 007.00 |
DX Trade payables and related accounts | 6 907.00 | | | 6 907.00 |
DY Tax and social security liabilities | 559.00 | | | 559.00 |
EA Other liabilities | 11 000.00 | | | 11 000.00 |
EC TOTAL (IV) | 344 479.00 | | | 344 479.00 |
EE Grand total (I to V) | 1 191 411.00 | | | 1 191 411.00 |
EG Accrued income and payables due within one year | 134 358.00 | | | 134 358.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 055.00 | |
FX Taxes, duties, and similar payments | | | 187.00 | |
GF Total Operating Expenses (II) | | | 7 242.00 | |
GG - OPERATING RESULT (I - II) | | | -7 242.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 61 480.00 | |
GP Total financial income (V) | | | 61 480.00 | |
GR Interest and similar expenses | | | 6 812.00 | |
GU Total financial expenses (VI) | | | 6 812.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 54 667.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 425.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 61 480.00 | | | 61 480.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 055.00 | | | 14 055.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 425.00 | | | 47 425.00 |
| |
| 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 | 1 172 014.00 | | | 1 172 014.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 187 058.00 | |
I4 DECREASES Grand Total | | | 1 187 058.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 172 014.00 | | | 1 172 014.00 |
| |
| 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 | 6 908.00 | 6 908.00 | | 6 908.00 |
8K Other liabilities (including liabilities related to repo transactions) | 78 008.00 | 78 008.00 | | 78 008.00 |
UT Other financial assets | 65 044.00 | | | 65 044.00 |
VH Loans with a maturity of more than one year at origin | 259 005.00 | 48 885.00 | 205 658.00 | 259 005.00 |
VK Loans repaid during the year | 47 913.00 | | | 47 913.00 |
VQ Other Taxes, Duties, and Similar Debts | 559.00 | 559.00 | | 559.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 044.00 | | 65 044.00 | 65 044.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 344 480.00 | 134 360.00 | 205 658.00 | 344 480.00 |
