| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 12 750.00 | | 12 750.00 | 12 750.00 |
BJ TOTAL (I) | 1 559 417.00 | | 1 559 417.00 | 1 559 417.00 |
BZ Other receivables | 161 501.00 | | 161 501.00 | 161 501.00 |
CF Cash and cash equivalents | 1 850.00 | | 1 850.00 | 1 850.00 |
CJ TOTAL (II) | 163 351.00 | | 163 351.00 | 163 351.00 |
CO Grand total (0 to V) | 1 722 768.00 | | 1 722 768.00 | 1 722 768.00 |
CU Other investments | 1 546 667.00 | | 1 546 667.00 | 1 546 667.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 412 016.00 | 359 847.00 | | 412 016.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 55 833.00 | 52 169.00 | | 55 833.00 |
DL TOTAL (I) | 470 049.00 | 414 216.00 | | 470 049.00 |
DU Loans and Debts from Credit Institutions (3) | 150 636.00 | 285 831.00 | | 150 636.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 098 193.00 | 1 055 905.00 | | 1 098 193.00 |
DX Trade payables and related accounts | 3 891.00 | 3 852.00 | | 3 891.00 |
EC TOTAL (IV) | 1 252 720.00 | 1 345 587.00 | | 1 252 720.00 |
EE Grand total (I to V) | 1 722 768.00 | 1 759 803.00 | | 1 722 768.00 |
EG Accrued income and payables due within one year | 1 113 829.00 | 1 194 951.00 | | 1 113 829.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 791.00 | |
FX Taxes, duties, and similar payments | | | 829.00 | |
GF Total Operating Expenses (II) | | | 4 620.00 | |
GG - OPERATING RESULT (I - II) | | | -4 620.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 82 079.00 | |
GL Other interest and similar income | | | 204.00 | |
GP Total financial income (V) | | | 82 283.00 | |
GR Interest and similar expenses | | | 21 830.00 | |
GU Total financial expenses (VI) | | | 21 830.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 60 453.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 55 833.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 82 283.00 | 82 386.00 | | 82 283.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 451.00 | 30 217.00 | | 26 451.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 55 833.00 | 52 169.00 | | 55 833.00 |
| |
| 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 | 1 559 417.00 | | | 1 559 417.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 559 417.00 | |
I4 DECREASES Grand Total | | | 1 559 417.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 559 417.00 | | | 1 559 417.00 |
| |
| 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 | 3 891.00 | 3 891.00 | | 3 891.00 |
VC Group and associates | 54 562.00 | 54 562.00 | | 54 562.00 |
VG Loans with a maturity of up to one year at origin | 150 636.00 | 11 745.00 | 138 891.00 | 150 636.00 |
VI Group and Associates | 1 098 193.00 | 1 098 193.00 | | 1 098 193.00 |
VK Loans repaid during the year | 135 196.00 | | | 135 196.00 |
VM Income taxes | 106 939.00 | 106 939.00 | | 106 939.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 161 501.00 | 161 501.00 | | 161 501.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 252 720.00 | 1 113 829.00 | 138 891.00 | 1 252 720.00 |
