| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 20 000.00 | | 20 000.00 | 20 000.00 |
BJ TOTAL (I) | 2 702 745.00 | | 2 702 745.00 | 2 702 745.00 |
BZ Other receivables | 418 477.00 | | 418 477.00 | 418 477.00 |
CF Cash and cash equivalents | 9 245.00 | | 9 245.00 | 9 245.00 |
CH Prepaid expenses | 350.00 | | 350.00 | 350.00 |
CJ TOTAL (II) | 428 072.00 | | 428 072.00 | 428 072.00 |
CO Grand total (0 to V) | 3 130 817.00 | | 3 130 817.00 | 3 130 817.00 |
CU Other investments | 2 682 745.00 | | 2 682 745.00 | 2 682 745.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 338 262.00 | 1 338 262.00 | | 1 338 262.00 |
DD Legal reserve (1) | 133 826.00 | 8 617.00 | | 133 826.00 |
DG Other reserves | 281 771.00 | 163 730.00 | | 281 771.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 200 216.00 | 243 250.00 | | 200 216.00 |
DL TOTAL (I) | 1 954 075.00 | 1 753 859.00 | | 1 954 075.00 |
DU Loans and Debts from Credit Institutions (3) | 935 797.00 | 1 055 431.00 | | 935 797.00 |
DV Miscellaneous Loans and Financial Debts (4) | 230 692.00 | 229 749.00 | | 230 692.00 |
DX Trade payables and related accounts | 4 996.00 | 5 017.00 | | 4 996.00 |
EA Other liabilities | 5 256.00 | 5 356.00 | | 5 256.00 |
EC TOTAL (IV) | 1 176 742.00 | 1 295 552.00 | | 1 176 742.00 |
EE Grand total (I to V) | 3 130 817.00 | 3 049 412.00 | | 3 130 817.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 341.00 | |
GF Total Operating Expenses (II) | | | 8 341.00 | |
GG - OPERATING RESULT (I - II) | | | -8 341.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 239 030.00 | |
GL Other interest and similar income | | | 4 337.00 | |
GP Total financial income (V) | | | 243 367.00 | |
GR Interest and similar expenses | | | 34 810.00 | |
GU Total financial expenses (VI) | | | 34 810.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 208 557.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 200 216.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 112.00 | | |
HD Total exceptional income (VII) | | 112.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 112.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 243 367.00 | 289 438.00 | | 243 367.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 151.00 | 46 187.00 | | 43 151.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 200 216.00 | 243 250.00 | | 200 216.00 |
| |
| 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 | 2 702 745.00 | | | 2 702 745.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 702 745.00 | |
I4 DECREASES Grand Total | | | 2 702 745.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 702 745.00 | | | 2 702 745.00 |
| |
| 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 | 4 996.00 | 4 996.00 | | 4 996.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 256.00 | 5 256.00 | | 5 256.00 |
UT Other financial assets | 20 000.00 | | 20 000.00 | 20 000.00 |
VC Group and associates | 418 477.00 | 418 477.00 | | 418 477.00 |
VH Loans with a maturity of more than one year at origin | 935 797.00 | 167 016.00 | 603 181.00 | 935 797.00 |
VI Group and Associates | 230 692.00 | 230 692.00 | | 230 692.00 |
VS Prepaid expenses | 350.00 | 350.00 | | 350.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 438 827.00 | 418 827.00 | 20 000.00 | 438 827.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 176 742.00 | 407 961.00 | 603 181.00 | 1 176 742.00 |
