| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 150 499.00 | | 150 499.00 | 150 499.00 |
BJ TOTAL (I) | 2 413 232.00 | | 2 413 232.00 | 2 413 232.00 |
BZ Other receivables | 20 539.00 | | 20 539.00 | 20 539.00 |
CF Cash and cash equivalents | 102 212.00 | | 102 212.00 | 102 212.00 |
CJ TOTAL (II) | 122 751.00 | | 122 751.00 | 122 751.00 |
CO Grand total (0 to V) | 2 535 983.00 | | 2 535 983.00 | 2 535 983.00 |
CP Shares due in less than one year | 150 499.00 | | | 150 499.00 |
CU Other investments | 2 262 733.00 | | 2 262 733.00 | 2 262 733.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600 000.00 | | | 600 000.00 |
DD Legal reserve (1) | 42 802.00 | | | 42 802.00 |
DG Other reserves | 788 326.00 | | | 788 326.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 333 772.00 | | | 333 772.00 |
DL TOTAL (I) | 1 764 900.00 | | | 1 764 900.00 |
DU Loans and Debts from Credit Institutions (3) | 741 435.00 | | | 741 435.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 447.00 | | | 24 447.00 |
DX Trade payables and related accounts | 5 200.00 | | | 5 200.00 |
EC TOTAL (IV) | 771 082.00 | | | 771 082.00 |
EE Grand total (I to V) | 2 535 983.00 | | | 2 535 983.00 |
EG Accrued income and payables due within one year | 430 933.00 | | | 430 933.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 838.00 | |
GF Total Operating Expenses (II) | | | 5 838.00 | |
GG - OPERATING RESULT (I - II) | | | -5 838.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 350 499.00 | |
GP Total financial income (V) | | | 350 499.00 | |
GR Interest and similar expenses | | | 17 770.00 | |
GU Total financial expenses (VI) | | | 17 770.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 332 728.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 326 890.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -6 882.00 | | | -6 882.00 |
HL TOTAL REVENUE (I + III + V + VII) | 350 499.00 | | | 350 499.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 726.00 | | | 16 726.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 333 772.00 | | | 333 772.00 |
| |
| 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 | 2 262 733.00 | | 150 499.00 | 2 262 733.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 413 232.00 | |
I4 DECREASES Grand Total | | | 2 413 232.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 262 733.00 | | 150 499.00 | 2 262 733.00 |
| |
| 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 | 5 200.00 | 5 200.00 | | 5 200.00 |
UL Receivables related to investments | 150 499.00 | 150 499.00 | | 150 499.00 |
VH Loans with a maturity of more than one year at origin | 741 435.00 | 401 286.00 | 340 149.00 | 741 435.00 |
VI Group and Associates | 24 447.00 | 24 447.00 | | 24 447.00 |
VK Loans repaid during the year | 393 896.00 | | | 393 896.00 |
VM Income taxes | 20 539.00 | 20 539.00 | | 20 539.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 171 038.00 | 171 038.00 | | 171 038.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 771 082.00 | 430 933.00 | 340 149.00 | 771 082.00 |
