| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 660 151.00 | | 1 660 151.00 | 1 660 151.00 |
BJ TOTAL (I) | 1 706 151.00 | | 1 706 151.00 | 1 706 151.00 |
BZ Other receivables | 17 000.00 | | 17 000.00 | 17 000.00 |
CF Cash and cash equivalents | 9 889.00 | | 9 889.00 | 9 889.00 |
CJ TOTAL (II) | 26 889.00 | | 26 889.00 | 26 889.00 |
CO Grand total (0 to V) | 1 733 040.00 | | 1 733 040.00 | 1 733 040.00 |
CP Shares due in less than one year | 1 660 151.00 | | | 1 660 151.00 |
CU Other investments | 46 000.00 | | 46 000.00 | 46 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -128 772.00 | -237 916.00 | | -128 772.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 240.00 | 109 144.00 | | -15 240.00 |
DL TOTAL (I) | -134 011.00 | -118 772.00 | | -134 011.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 862 749.00 | 1 989 505.00 | | 1 862 749.00 |
DX Trade payables and related accounts | 4 302.00 | 4 262.00 | | 4 302.00 |
EC TOTAL (IV) | 1 867 051.00 | 1 993 767.00 | | 1 867 051.00 |
EE Grand total (I to V) | 1 733 040.00 | 1 874 995.00 | | 1 733 040.00 |
EG Accrued income and payables due within one year | 1 867 051.00 | 1 993 767.00 | | 1 867 051.00 |
EI Including equity loans | 1 862 749.00 | | | 1 862 749.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 225.00 | |
FX Taxes, duties, and similar payments | | | 152.00 | |
GF Total Operating Expenses (II) | | | 8 377.00 | |
GG - OPERATING RESULT (I - II) | | | -8 377.00 | |
GN Positive exchange differences | | | 58 667.00 | |
GP Total financial income (V) | | | 58 667.00 | |
GR Interest and similar expenses | | | 6 376.00 | |
GU Total financial expenses (VI) | | | 6 376.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 52 291.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 913.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 500.00 | | |
HH Total exceptional expenses (VIII) | | 500.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -500.00 | | |
HK Income tax | 59 153.00 | 6 105.00 | | 59 153.00 |
HL TOTAL REVENUE (I + III + V + VII) | 58 667.00 | 141 301.00 | | 58 667.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 73 907.00 | 32 158.00 | | 73 907.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 240.00 | 109 144.00 | | -15 240.00 |
| |
| 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 | 1 870 636.00 | | 291 661.00 | 1 870 636.00 |
I3 DECREASES Total Financial Fixed Assets | | 456 145.00 | 1 706 151.00 | |
I4 DECREASES Grand Total | | 456 145.00 | 1 706 151.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 870 636.00 | | 291 661.00 | 1 870 636.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 790 315.00 | 1 790 315.00 | | 1 790 315.00 |
8B Suppliers and Related Accounts | 4 302.00 | 4 302.00 | | 4 302.00 |
8K Other liabilities (including liabilities related to repo transactions) | 72 435.00 | 72 435.00 | | 72 435.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 677 151.00 | 1 677 151.00 | | 1 677 151.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 867 051.00 | 1 867 051.00 | | 1 867 051.00 |
