| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 164 252.00 | | 164 252.00 | 164 252.00 |
BJ TOTAL (I) | 2 431 057.00 | | 2 431 057.00 | 2 431 057.00 |
CF Cash and cash equivalents | 9 559.00 | | 9 559.00 | 9 559.00 |
CH Prepaid expenses | 38.00 | | 38.00 | 38.00 |
CJ TOTAL (II) | 9 597.00 | | 9 597.00 | 9 597.00 |
CO Grand total (0 to V) | 2 440 654.00 | | 2 440 654.00 | 2 440 654.00 |
CU Other investments | 2 266 805.00 | | 2 266 805.00 | 2 266 805.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 789.00 | | | 15 789.00 |
DD Legal reserve (1) | 1 761.00 | | | 1 761.00 |
DG Other reserves | 213 131.00 | | | 213 131.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 140 593.00 | | | 140 593.00 |
DL TOTAL (I) | 371 273.00 | | | 371 273.00 |
DU Loans and Debts from Credit Institutions (3) | 1 388 295.00 | | | 1 388 295.00 |
DV Miscellaneous Loans and Financial Debts (4) | 680 306.00 | | | 680 306.00 |
DX Trade payables and related accounts | 780.00 | | | 780.00 |
EC TOTAL (IV) | 2 069 381.00 | | | 2 069 381.00 |
EE Grand total (I to V) | 2 440 654.00 | | | 2 440 654.00 |
EG Accrued income and payables due within one year | 2 069 381.00 | | | 2 069 381.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 033.00 | |
FX Taxes, duties, and similar payments | | | 14 683.00 | |
GF Total Operating Expenses (II) | | | 27 716.00 | |
GG - OPERATING RESULT (I - II) | | | -27 716.00 | |
GL Other interest and similar income | | | 194 252.00 | |
GP Total financial income (V) | | | 194 252.00 | |
GR Interest and similar expenses | | | 25 943.00 | |
GU Total financial expenses (VI) | | | 25 943.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 168 309.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 140 593.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 194 252.00 | | | 194 252.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 53 659.00 | | | 53 659.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 140 593.00 | | | 140 593.00 |
| |
| 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 | 1 859 702.00 | | 684 842.00 | 1 859 702.00 |
I3 DECREASES Total Financial Fixed Assets | | 113 487.00 | 2 431 057.00 | |
I4 DECREASES Grand Total | | 113 487.00 | 2 431 057.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 859 702.00 | | 684 842.00 | 1 859 702.00 |
| |
| 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 | 780.00 | 780.00 | | 780.00 |
UL Receivables related to investments | 164 252.00 | | 164 252.00 | 164 252.00 |
VH Loans with a maturity of more than one year at origin | 1 388 295.00 | 197 928.00 | 774 192.00 | 1 388 295.00 |
VI Group and Associates | 680 306.00 | 680 306.00 | | 680 306.00 |
VJ Loans taken out during the year | 460 000.00 | | | 460 000.00 |
VK Loans repaid during the year | 121 163.00 | | | 121 163.00 |
VS Prepaid expenses | 38.00 | 38.00 | | 38.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 164 290.00 | 38.00 | 164 252.00 | 164 290.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 069 381.00 | 879 014.00 | 774 192.00 | 2 069 381.00 |
