| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 15 814.00 | | 15 814.00 | 15 814.00 |
BH Other financial assets | 19 150.00 | | 19 150.00 | 19 150.00 |
BJ TOTAL (I) | 1 305 964.00 | | 1 305 964.00 | 1 305 964.00 |
BZ Other receivables | 134 328.00 | | 134 328.00 | 134 328.00 |
CF Cash and cash equivalents | 65 883.00 | | 65 883.00 | 65 883.00 |
CH Prepaid expenses | 8 031.00 | | 8 031.00 | 8 031.00 |
CJ TOTAL (II) | 208 243.00 | | 208 243.00 | 208 243.00 |
CO Grand total (0 to V) | 1 514 208.00 | | 1 514 208.00 | 1 514 208.00 |
CU Other investments | 1 271 000.00 | | 1 271 000.00 | 1 271 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 230 000.00 | 230 000.00 | | 230 000.00 |
DD Legal reserve (1) | 23 000.00 | 23 000.00 | | 23 000.00 |
DG Other reserves | 584 250.00 | 357 000.00 | | 584 250.00 |
DH Retained earnings | 92.00 | 314.00 | | 92.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 211 773.00 | 255 777.00 | | 211 773.00 |
DL TOTAL (I) | 1 049 115.00 | 866 092.00 | | 1 049 115.00 |
DU Loans and Debts from Credit Institutions (3) | 462 236.00 | 649 728.00 | | 462 236.00 |
DV Miscellaneous Loans and Financial Debts (4) | 914.00 | 2 914.00 | | 914.00 |
DX Trade payables and related accounts | 1 942.00 | 1 511.00 | | 1 942.00 |
EC TOTAL (IV) | 465 092.00 | 654 154.00 | | 465 092.00 |
EE Grand total (I to V) | 1 514 208.00 | 1 520 246.00 | | 1 514 208.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 488.00 | |
FX Taxes, duties, and similar payments | | | 168.00 | |
GF Total Operating Expenses (II) | | | 9 656.00 | |
GG - OPERATING RESULT (I - II) | | | -9 656.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 235 421.00 | |
GP Total financial income (V) | | | 235 421.00 | |
GR Interest and similar expenses | | | 26 594.00 | |
GU Total financial expenses (VI) | | | 26 594.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 208 826.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 199 170.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -12 603.00 | 1.00 | | -12 603.00 |
HL TOTAL REVENUE (I + III + V + VII) | 235 421.00 | 297 000.00 | | 235 421.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 647.00 | 41 222.00 | | 23 647.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 211 773.00 | 255 778.00 | | 211 773.00 |
| |
| 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 | 1 372 546.00 | | -66 582.00 | 1 372 546.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 305 965.00 | |
I4 DECREASES Grand Total | | | 1 305 965.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 372 546.00 | | -66 582.00 | 1 372 546.00 |
| |
| 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 | 1 942.00 | 1 942.00 | | 1 942.00 |
UL Receivables related to investments | 15 815.00 | | | 15 815.00 |
UT Other financial assets | 19 150.00 | | | 19 150.00 |
VC Group and associates | 33 629.00 | | | 33 629.00 |
VH Loans with a maturity of more than one year at origin | 462 236.00 | 194 395.00 | 267 842.00 | 462 236.00 |
VI Group and Associates | 914.00 | 914.00 | | 914.00 |
VK Loans repaid during the year | 186 742.00 | | | 186 742.00 |
VM Income taxes | 100 673.00 | | | 100 673.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 27.00 | | | 27.00 |
VS Prepaid expenses | 8 031.00 | | | 8 031.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 177 325.00 | 142 360.00 | 34 965.00 | 177 325.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 465 093.00 | 197 251.00 | 267 842.00 | 465 093.00 |
