| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 827 330.00 | | 1 827 330.00 | 1 827 330.00 |
BZ Other receivables | 645 231.00 | | 645 231.00 | 645 231.00 |
CJ TOTAL (II) | 645 231.00 | | 645 231.00 | 645 231.00 |
CO Grand total (0 to V) | 2 472 561.00 | | 2 472 561.00 | 2 472 561.00 |
CU Other investments | 1 827 330.00 | | 1 827 330.00 | 1 827 330.00 |
| |
| 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 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 669 490.00 | 313 288.00 | | 669 490.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 341 678.00 | 356 202.00 | | 341 678.00 |
DL TOTAL (I) | 1 022 168.00 | 680 490.00 | | 1 022 168.00 |
DU Loans and Debts from Credit Institutions (3) | 861 182.00 | 1 031 216.00 | | 861 182.00 |
DV Miscellaneous Loans and Financial Debts (4) | 588 551.00 | 565 363.00 | | 588 551.00 |
DX Trade payables and related accounts | 660.00 | | | 660.00 |
EC TOTAL (IV) | 1 450 393.00 | 1 596 579.00 | | 1 450 393.00 |
EE Grand total (I to V) | 2 472 561.00 | 2 277 069.00 | | 2 472 561.00 |
EG Accrued income and payables due within one year | 764 679.00 | 739 436.00 | | 764 679.00 |
EI Including equity loans | 588 551.00 | | | 588 551.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 524.00 | |
GF Total Operating Expenses (II) | | | 13 524.00 | |
GG - OPERATING RESULT (I - II) | | | -13 524.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 370 774.00 | |
GP Total financial income (V) | | | 370 774.00 | |
GR Interest and similar expenses | | | 15 571.00 | |
GU Total financial expenses (VI) | | | 15 571.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 355 203.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 341 678.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 370 774.00 | 375 353.00 | | 370 774.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 095.00 | 19 151.00 | | 29 095.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 341 678.00 | 356 202.00 | | 341 678.00 |
| |
| 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 | 1 826 340.00 | | 990.00 | 1 826 340.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 827 330.00 | |
I4 DECREASES Grand Total | | | 1 827 330.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 826 340.00 | | 990.00 | 1 826 340.00 |
| |
| 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 | 660.00 | 660.00 | | 660.00 |
VC Group and associates | 640 891.00 | 640 891.00 | | 640 891.00 |
VG Loans with a maturity of up to one year at origin | 4 039.00 | 4 039.00 | | 4 039.00 |
VH Loans with a maturity of more than one year at origin | 857 143.00 | 171 429.00 | 685 714.00 | 857 143.00 |
VI Group and Associates | 588 551.00 | 588 551.00 | | 588 551.00 |
VK Loans repaid during the year | 171 429.00 | | | 171 429.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 340.00 | 4 340.00 | | 4 340.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 645 231.00 | 645 231.00 | | 645 231.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 450 393.00 | 764 679.00 | 685 714.00 | 1 450 393.00 |
