| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 150 115.00 | | 1 150 115.00 | 1 150 115.00 |
BZ Other receivables | 3 369 706.00 | | 3 369 706.00 | 3 369 706.00 |
CF Cash and cash equivalents | 1 166.00 | | 1 166.00 | 1 166.00 |
CJ TOTAL (II) | 3 370 872.00 | | 3 370 872.00 | 3 370 872.00 |
CO Grand total (0 to V) | 4 520 987.00 | | 4 520 987.00 | 4 520 987.00 |
CU Other investments | 1 150 115.00 | | 1 150 115.00 | 1 150 115.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 225 000.00 | 225 000.00 | | 225 000.00 |
DF Regulated reserves (1) | 3 674.00 | 3 674.00 | | 3 674.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 190 700.00 | 169 737.00 | | 190 700.00 |
DL TOTAL (I) | 419 373.00 | 398 410.00 | | 419 373.00 |
DU Loans and Debts from Credit Institutions (3) | 30.00 | 30.00 | | 30.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 101 583.00 | 4 602 143.00 | | 4 101 583.00 |
EC TOTAL (IV) | 4 101 613.00 | 4 602 173.00 | | 4 101 613.00 |
EE Grand total (I to V) | 4 520 987.00 | 5 000 584.00 | | 4 520 987.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 664.00 | |
FX Taxes, duties, and similar payments | | | 630.00 | |
GF Total Operating Expenses (II) | | | 1 294.00 | |
GG - OPERATING RESULT (I - II) | | | -1 294.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 255 602.00 | |
GP Total financial income (V) | | | 255 602.00 | |
GR Interest and similar expenses | | | 63 608.00 | |
GU Total financial expenses (VI) | | | 63 608.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 191 994.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 190 700.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 255 602.00 | 252 446.00 | | 255 602.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 64 902.00 | 82 709.00 | | 64 902.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 190 700.00 | 169 737.00 | | 190 700.00 |
| |
| 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 | 1 150 115.00 | | | 1 150 115.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 150 115.00 | |
I4 DECREASES Grand Total | | | 1 150 115.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 150 115.00 | | | 1 150 115.00 |
| |
| 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 | 4 101 583.00 | 4 101 583.00 | | 4 101 583.00 |
VC Group and associates | 3 369 706.00 | 3 369 706.00 | | 3 369 706.00 |
VG Loans with a maturity of up to one year at origin | 30.00 | 30.00 | | 30.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 369 706.00 | 3 369 706.00 | | 3 369 706.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 101 613.00 | 4 101 613.00 | | 4 101 613.00 |
