| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 470 013.00 | | 470 013.00 | 470 013.00 |
CF Cash and cash equivalents | 17 328.00 | | 17 328.00 | 17 328.00 |
CJ TOTAL (II) | 17 328.00 | | 17 328.00 | 17 328.00 |
CO Grand total (0 to V) | 487 341.00 | | 487 341.00 | 487 341.00 |
CU Other investments | 469 998.00 | | 469 998.00 | 469 998.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 245 595.00 | | | 245 595.00 |
DL TOTAL (I) | 246 595.00 | | | 246 595.00 |
DU Loans and Debts from Credit Institutions (3) | 189 211.00 | | | 189 211.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 407.00 | | | 49 407.00 |
DX Trade payables and related accounts | 2 128.00 | | | 2 128.00 |
EA Other liabilities | 1.00 | | | 1.00 |
EC TOTAL (IV) | 240 746.00 | | | 240 746.00 |
EE Grand total (I to V) | 487 341.00 | | | 487 341.00 |
EG Accrued income and payables due within one year | 82 837.00 | | | 82 837.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 166.00 | |
FX Taxes, duties, and similar payments | | | 13 410.00 | |
GF Total Operating Expenses (II) | | | 16 576.00 | |
GG - OPERATING RESULT (I - II) | | | -16 576.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 263 850.00 | |
GO Net income from sales of marketable securities | | | 6.00 | |
GP Total financial income (V) | | | 263 856.00 | |
GR Interest and similar expenses | | | 1 685.00 | |
GU Total financial expenses (VI) | | | 1 685.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 262 171.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 245 595.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 263 856.00 | | | 263 856.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 261.00 | | | 18 261.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 245 595.00 | | | 245 595.00 |
| |
| 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 | | | 470 013.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 470 013.00 | |
I4 DECREASES Grand Total | | | 470 013.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 470 013.00 | |
| |
| 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 | 2 128.00 | 2 128.00 | | 2 128.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1.00 | 1.00 | | 1.00 |
VH Loans with a maturity of more than one year at origin | 189 211.00 | 31 302.00 | 126 018.00 | 189 211.00 |
VI Group and Associates | 49 407.00 | 49 407.00 | | 49 407.00 |
VJ Loans taken out during the year | 490 000.00 | | | 490 000.00 |
VK Loans repaid during the year | 300 970.00 | | | 300 970.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 240 746.00 | 82 837.00 | 126 018.00 | 240 746.00 |
