| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 152.00 | | 152.00 | 152.00 |
BJ TOTAL (I) | 1 334 632.00 | | 1 334 632.00 | 1 334 632.00 |
BZ Other receivables | 122 419.00 | | 122 419.00 | 122 419.00 |
CF Cash and cash equivalents | 7 696.00 | | 7 696.00 | 7 696.00 |
CH Prepaid expenses | 418.00 | | 418.00 | 418.00 |
CJ TOTAL (II) | 130 533.00 | | 130 533.00 | 130 533.00 |
CO Grand total (0 to V) | 1 465 165.00 | | 1 465 165.00 | 1 465 165.00 |
CU Other investments | 1 334 480.00 | | 1 334 480.00 | 1 334 480.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | | | 4 000.00 |
DG Other reserves | 111 452.00 | | | 111 452.00 |
DH Retained earnings | | -2 875.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 227 154.00 | 193 331.00 | | 227 154.00 |
DL TOTAL (I) | 382 605.00 | 230 452.00 | | 382 605.00 |
DU Loans and Debts from Credit Institutions (3) | 1 058 639.00 | 1 184 006.00 | | 1 058 639.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 501.00 | 4 480.00 | | 22 501.00 |
DX Trade payables and related accounts | 1 420.00 | 2 819.00 | | 1 420.00 |
DY Tax and social security liabilities | | 110.00 | | |
EC TOTAL (IV) | 1 082 560.00 | 1 191 415.00 | | 1 082 560.00 |
EE Grand total (I to V) | 1 465 165.00 | 1 421 867.00 | | 1 465 165.00 |
EG Accrued income and payables due within one year | 1 082 560.00 | | | 1 082 560.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 591.00 | |
FX Taxes, duties, and similar payments | | | 37.00 | |
GF Total Operating Expenses (II) | | | 4 628.00 | |
GG - OPERATING RESULT (I - II) | | | -4 628.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 214 470.00 | |
GP Total financial income (V) | | | 214 470.00 | |
GR Interest and similar expenses | | | 13 366.00 | |
GU Total financial expenses (VI) | | | 13 366.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 201 104.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 196 476.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -30 678.00 | | | -30 678.00 |
HL TOTAL REVENUE (I + III + V + VII) | 214 470.00 | 214 470.00 | | 214 470.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -12 684.00 | 21 139.00 | | -12 684.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 227 154.00 | 193 331.00 | | 227 154.00 |
| |
| 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 | 1 334 632.00 | | | 1 334 632.00 |
I3 DECREASES Total Financial Fixed Assets | | 15 521.00 | 1 319 111.00 | |
I4 DECREASES Grand Total | | 15 521.00 | 1 319 111.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 334 632.00 | | | 1 334 632.00 |
| |
| 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 | 1 420.00 | 1 420.00 | | 1 420.00 |
UL Receivables related to investments | -15 521.00 | | -15 521.00 | -15 521.00 |
UT Other financial assets | 152.00 | | 152.00 | 152.00 |
VB VAT | 750.00 | 750.00 | | 750.00 |
VH Loans with a maturity of more than one year at origin | 1 058 639.00 | 1 058 639.00 | | 1 058 639.00 |
VI Group and Associates | -68 490.00 | -68 490.00 | | -68 490.00 |
VM Income taxes | 46 199.00 | 46 199.00 | | 46 199.00 |
VS Prepaid expenses | 418.00 | 418.00 | | 418.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 998.00 | 47 367.00 | -15 369.00 | 31 998.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 991 569.00 | 991 569.00 | | 991 569.00 |
