| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 60 940.00 | | 60 940.00 | 60 940.00 |
BH Other financial assets | 20 000.00 | | 20 000.00 | 20 000.00 |
BJ TOTAL (I) | 2 526 024.00 | | 2 526 024.00 | 2 526 024.00 |
BZ Other receivables | 581 657.00 | | 581 657.00 | 581 657.00 |
CF Cash and cash equivalents | 66 668.00 | | 66 668.00 | 66 668.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 648 325.00 | | 648 325.00 | 648 325.00 |
CO Grand total (0 to V) | 3 174 349.00 | | 3 174 349.00 | 3 174 349.00 |
CU Other investments | 2 445 084.00 | | 2 445 084.00 | 2 445 084.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 175 800.00 | 175 800.00 | | 175 800.00 |
DD Legal reserve (1) | 17 580.00 | 17 580.00 | | 17 580.00 |
DG Other reserves | 879 720.00 | 439 506.00 | | 879 720.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 157 839.00 | 440 214.00 | | 157 839.00 |
DL TOTAL (I) | 1 230 940.00 | 1 073 100.00 | | 1 230 940.00 |
DU Loans and Debts from Credit Institutions (3) | 1 418 216.00 | 1 764 287.00 | | 1 418 216.00 |
DV Miscellaneous Loans and Financial Debts (4) | 500 434.00 | 134 652.00 | | 500 434.00 |
DX Trade payables and related accounts | 2 045.00 | 2 778.00 | | 2 045.00 |
DY Tax and social security liabilities | 22 715.00 | 137 609.00 | | 22 715.00 |
EC TOTAL (IV) | 1 943 410.00 | 2 039 326.00 | | 1 943 410.00 |
EE Grand total (I to V) | 3 174 349.00 | 3 112 426.00 | | 3 174 349.00 |
EG Accrued income and payables due within one year | 537 331.00 | 613 248.00 | | 537 331.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 316.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 8 316.00 | |
GG - OPERATING RESULT (I - II) | | | -8 316.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 190 000.00 | |
GP Total financial income (V) | | | 190 000.00 | |
GR Interest and similar expenses | | | 37 439.00 | |
GU Total financial expenses (VI) | | | 37 439.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 152 561.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 144 245.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -13 595.00 | -15 018.00 | | -13 595.00 |
HL TOTAL REVENUE (I + III + V + VII) | 190 000.00 | 475 000.00 | | 190 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 161.00 | 34 786.00 | | 32 161.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 157 839.00 | 440 214.00 | | 157 839.00 |
| |
| 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 | 2 526 039.00 | | | 2 526 039.00 |
I3 DECREASES Total Financial Fixed Assets | | 15.00 | 2 526 024.00 | |
I4 DECREASES Grand Total | | 15.00 | 2 526 024.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 526 039.00 | | | 2 526 039.00 |
| |
| 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 | 497 047.00 | 497 047.00 | | 497 047.00 |
8B Suppliers and Related Accounts | 2 045.00 | 2 045.00 | | 2 045.00 |
8D Social Security and Other Social Organizations | 22 715.00 | 22 715.00 | | 22 715.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 914.00 | 2 914.00 | | 2 914.00 |
UL Receivables related to investments | 60 940.00 | | 60 940.00 | 60 940.00 |
UT Other financial assets | 20 000.00 | | 20 000.00 | 20 000.00 |
VH Loans with a maturity of more than one year at origin | 1 418 216.00 | 360 498.00 | 1 057 718.00 | 1 418 216.00 |
VI Group and Associates | 474.00 | 474.00 | | 474.00 |
VK Loans repaid during the year | 343 099.00 | | | 343 099.00 |
VP Miscellaneous | 581 657.00 | 581 657.00 | | 581 657.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 662 597.00 | 581 657.00 | 80 940.00 | 662 597.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 943 411.00 | 885 693.00 | 1 057 718.00 | 1 943 411.00 |
