| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 616 036.00 | | 1 616 036.00 | 1 616 036.00 |
BZ Other receivables | 47 736.00 | | 47 736.00 | 47 736.00 |
CF Cash and cash equivalents | 60 781.00 | | 60 781.00 | 60 781.00 |
CJ TOTAL (II) | 108 517.00 | | 108 517.00 | 108 517.00 |
CO Grand total (0 to V) | 1 724 553.00 | | 1 724 553.00 | 1 724 553.00 |
CU Other investments | 1 616 036.00 | | 1 616 036.00 | 1 616 036.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | | | 5 000.00 |
DG Other reserves | 1 216 386.00 | | | 1 216 386.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 232 664.00 | | | 232 664.00 |
DL TOTAL (I) | 1 504 050.00 | | | 1 504 050.00 |
DU Loans and Debts from Credit Institutions (3) | 115 414.00 | | | 115 414.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 033.00 | | | 14 033.00 |
DX Trade payables and related accounts | 948.00 | | | 948.00 |
EA Other liabilities | 90 108.00 | | | 90 108.00 |
EC TOTAL (IV) | 220 503.00 | | | 220 503.00 |
EE Grand total (I to V) | 1 724 553.00 | | | 1 724 553.00 |
EG Accrued income and payables due within one year | 181 227.00 | | | 181 227.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 566.00 | |
FX Taxes, duties, and similar payments | | | 296.00 | |
GF Total Operating Expenses (II) | | | 4 862.00 | |
GG - OPERATING RESULT (I - II) | | | -4 862.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 243 880.00 | |
GP Total financial income (V) | | | 243 880.00 | |
GR Interest and similar expenses | | | 9 767.00 | |
GU Total financial expenses (VI) | | | 9 767.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 234 113.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 229 251.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 413.00 | | | -3 413.00 |
HL TOTAL REVENUE (I + III + V + VII) | 243 880.00 | | | 243 880.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 216.00 | | | 11 216.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 232 664.00 | | | 232 664.00 |
| |
| 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 | 1 616 036.00 | | | 1 616 036.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 616 036.00 | |
I4 DECREASES Grand Total | | | 1 616 036.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 616 036.00 | | | 1 616 036.00 |
| |
| 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 | 948.00 | 948.00 | | 948.00 |
8K Other liabilities (including liabilities related to repo transactions) | 90 108.00 | 90 108.00 | | 90 108.00 |
VB VAT | 158.00 | 158.00 | | 158.00 |
VC Group and associates | 4 577.00 | 4 577.00 | | 4 577.00 |
VH Loans with a maturity of more than one year at origin | 115 414.00 | 76 138.00 | 39 276.00 | 115 414.00 |
VI Group and Associates | 14 033.00 | 14 033.00 | | 14 033.00 |
VK Loans repaid during the year | 160 218.00 | | | 160 218.00 |
VM Income taxes | 43 001.00 | 43 001.00 | | 43 001.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 47 736.00 | 47 736.00 | | 47 736.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 220 503.00 | 181 227.00 | 39 276.00 | 220 503.00 |
