| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 379 761.00 | | 379 761.00 | 379 761.00 |
BD Other fixed assets | 133 600.00 | | 133 600.00 | 133 600.00 |
BH Other financial assets | 4 085.00 | | 4 085.00 | 4 085.00 |
BJ TOTAL (I) | 3 477 864.00 | | 3 477 864.00 | 3 477 864.00 |
BZ Other receivables | 8 151.00 | | 8 151.00 | 8 151.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 8 151.00 | | 8 151.00 | 8 151.00 |
CO Grand total (0 to V) | 3 486 015.00 | | 3 486 015.00 | 3 486 015.00 |
CU Other investments | 2 960 418.00 | | 2 960 418.00 | 2 960 418.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 660 418.00 | 2 660 418.00 | | 2 660 418.00 |
DD Legal reserve (1) | 53 000.00 | 32 935.00 | | 53 000.00 |
DG Other reserves | 252 968.00 | 52 968.00 | | 252 968.00 |
DH Retained earnings | 181 087.00 | | | 181 087.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 284 745.00 | 401 153.00 | | 284 745.00 |
DL TOTAL (I) | 3 432 218.00 | 3 147 473.00 | | 3 432 218.00 |
DU Loans and Debts from Credit Institutions (3) | 144.00 | | | 144.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 500.00 | 34 000.00 | | 48 500.00 |
DX Trade payables and related accounts | 1 215.00 | 2 280.00 | | 1 215.00 |
DY Tax and social security liabilities | 3 938.00 | 2 583.00 | | 3 938.00 |
EC TOTAL (IV) | 53 797.00 | 38 863.00 | | 53 797.00 |
EE Grand total (I to V) | 3 486 015.00 | 3 186 336.00 | | 3 486 015.00 |
EG Accrued income and payables due within one year | 53 797.00 | 38 863.00 | | 53 797.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 100.00 | |
FR Total operating income (I) | | | 100.00 | |
FW Other purchases and external expenses | | | 1 961.00 | |
FX Taxes, duties, and similar payments | | | 1 447.00 | |
FY Salaries and Wages | | | 8 000.00 | |
FZ Social Security Contributions | | | 2 688.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 14 097.00 | |
GG - OPERATING RESULT (I - II) | | | -13 997.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 296 122.00 | |
GL Other interest and similar income | | | 4 085.00 | |
GP Total financial income (V) | | | 300 207.00 | |
GR Interest and similar expenses | | | 24.00 | |
GU Total financial expenses (VI) | | | 24.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 300 183.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 286 186.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 14.00 | | |
HH Total exceptional expenses (VIII) | | 14.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -14.00 | | |
HK Income tax | 1 441.00 | 2 583.00 | | 1 441.00 |
HL TOTAL REVENUE (I + III + V + VII) | 300 307.00 | 410 921.00 | | 300 307.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 562.00 | 9 768.00 | | 15 562.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 284 745.00 | 401 153.00 | | 284 745.00 |
| |
| 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 | 3 175 191.00 | | 913 807.00 | 3 175 191.00 |
I3 DECREASES Total Financial Fixed Assets | | 611 134.00 | 3 477 864.00 | |
I4 DECREASES Grand Total | | 611 134.00 | 3 477 864.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 175 191.00 | | 913 807.00 | 3 175 191.00 |
| |
| 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 | 1 215.00 | 1 215.00 | | 1 215.00 |
8D Social Security and Other Social Organizations | 2 497.00 | 2 497.00 | | 2 497.00 |
8E Income Taxes | 1 441.00 | 1 441.00 | | 1 441.00 |
UL Receivables related to investments | 379 761.00 | 379 761.00 | | 379 761.00 |
UT Other financial assets | 4 085.00 | 4 085.00 | | 4 085.00 |
UZ Social Security, other social security organizations | 2 151.00 | | | 2 151.00 |
VG Loans with a maturity of up to one year at origin | 144.00 | 144.00 | | 144.00 |
VI Group and Associates | 48 500.00 | 48 500.00 | | 48 500.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 000.00 | | | 6 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 391 997.00 | 391 997.00 | | 391 997.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 53 797.00 | 53 797.00 | | 53 797.00 |
