| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 686 256.00 | | 686 256.00 | 686 256.00 |
BD Other fixed assets | 120 166.00 | | 120 166.00 | 120 166.00 |
BJ TOTAL (I) | 806 422.00 | | 806 422.00 | 806 422.00 |
CD Marketable securities | 80 808.00 | 5 752.00 | 75 055.00 | 80 808.00 |
CF Cash and cash equivalents | 11 572.00 | | 11 572.00 | 11 572.00 |
CJ TOTAL (II) | 92 380.00 | 5 752.00 | 86 628.00 | 92 380.00 |
CO Grand total (0 to V) | 898 803.00 | 5 752.00 | 893 050.00 | 898 803.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 640 000.00 | 640 000.00 | | 640 000.00 |
DD Legal reserve (1) | 64 000.00 | 64 000.00 | | 64 000.00 |
DG Other reserves | 91 574.00 | 36 537.00 | | 91 574.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 778.00 | 55 037.00 | | 5 778.00 |
DL TOTAL (I) | 801 353.00 | 795 574.00 | | 801 353.00 |
DU Loans and Debts from Credit Institutions (3) | 78 057.00 | | | 78 057.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 120.00 | 22 895.00 | | 11 120.00 |
DX Trade payables and related accounts | 2 521.00 | 1 836.00 | | 2 521.00 |
EC TOTAL (IV) | 91 698.00 | 24 731.00 | | 91 698.00 |
EE Grand total (I to V) | 893 050.00 | 820 305.00 | | 893 050.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 108.00 | |
FX Taxes, duties, and similar payments | | | 900.00 | |
GF Total Operating Expenses (II) | | | 9 008.00 | |
GG - OPERATING RESULT (I - II) | | | -9 008.00 | |
GP Total financial income (V) | | | 21 171.00 | |
GU Total financial expenses (VI) | | | 6 384.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 14 787.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 778.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 21 171.00 | 60 324.00 | | 21 171.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 393.00 | 5 287.00 | | 15 393.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 778.00 | 55 037.00 | | 5 778.00 |
| |
| 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 | 663 271.00 | | 143 151.00 | 663 271.00 |
I3 DECREASES Total Financial Fixed Assets | | | 806 422.00 | |
I4 DECREASES Grand Total | | | 806 422.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 663 271.00 | | 143 151.00 | 663 271.00 |
| |
| 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 | 2 521.00 | 2 521.00 | | 2 521.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 120.00 | 11 120.00 | | 11 120.00 |
UL Receivables related to investments | 44 266.00 | | 44 266.00 | 44 266.00 |
VH Loans with a maturity of more than one year at origin | 78 057.00 | 4 723.00 | 19 767.00 | 78 057.00 |
VJ Loans taken out during the year | 80 000.00 | | | 80 000.00 |
VK Loans repaid during the year | 1 943.00 | | | 1 943.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 266.00 | | 44 266.00 | 44 266.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 91 698.00 | 18 364.00 | 19 767.00 | 91 698.00 |
