| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 7 936 000.00 | | 7 936 000.00 | 7 936 000.00 |
CF Cash and cash equivalents | 98 653.00 | | 98 653.00 | 98 653.00 |
CJ TOTAL (II) | 98 653.00 | | 98 653.00 | 98 653.00 |
CO Grand total (0 to V) | 8 034 653.00 | | 8 034 653.00 | 8 034 653.00 |
CU Other investments | 7 936 000.00 | | 7 936 000.00 | 7 936 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | | | 2 000 000.00 |
DD Legal reserve (1) | 200 000.00 | | | 200 000.00 |
DG Other reserves | 3 166 127.00 | | | 3 166 127.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 500 828.00 | | | 500 828.00 |
DL TOTAL (I) | 5 866 956.00 | | | 5 866 956.00 |
DU Loans and Debts from Credit Institutions (3) | 2 160 916.00 | | | 2 160 916.00 |
DX Trade payables and related accounts | 6 780.00 | | | 6 780.00 |
EC TOTAL (IV) | 2 167 696.00 | | | 2 167 696.00 |
EE Grand total (I to V) | 8 034 653.00 | | | 8 034 653.00 |
EG Accrued income and payables due within one year | 435 289.00 | | | 435 289.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 942.00 | |
GF Total Operating Expenses (II) | | | 7 942.00 | |
GG - OPERATING RESULT (I - II) | | | -7 942.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 530 720.00 | |
GP Total financial income (V) | | | 530 720.00 | |
GR Interest and similar expenses | | | 21 948.00 | |
GU Total financial expenses (VI) | | | 21 948.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 508 771.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 500 828.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 530 720.00 | | | 530 720.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 891.00 | | | 29 891.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 500 828.00 | | | 500 828.00 |
| |
| 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 | 7 936 000.00 | | | 7 936 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 936 000.00 | |
I4 DECREASES Grand Total | | | 7 936 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 936 000.00 | | | 7 936 000.00 |
| |
| 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 | 6 780.00 | 6 780.00 | | 6 780.00 |
VH Loans with a maturity of more than one year at origin | 2 160 916.00 | 428 509.00 | 1 732 407.00 | 2 160 916.00 |
VK Loans repaid during the year | 421 317.00 | | | 421 317.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 167 696.00 | 435 289.00 | 1 732 407.00 | 2 167 696.00 |
