| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 70 000.00 | | 70 000.00 | 70 000.00 |
BB Receivables related to investments | 299 040.00 | | 299 040.00 | 299 040.00 |
BJ TOTAL (I) | 403 915.00 | | 403 915.00 | 403 915.00 |
BZ Other receivables | 11 339.00 | | 11 339.00 | 11 339.00 |
CD Marketable securities | 1 533.00 | | 1 533.00 | 1 533.00 |
CF Cash and cash equivalents | 259 364.00 | | 259 364.00 | 259 364.00 |
CJ TOTAL (II) | 270 704.00 | | 270 704.00 | 270 704.00 |
CO Grand total (0 to V) | 674 618.00 | | 674 618.00 | 674 618.00 |
CS Evaluated investments - equity method | 34 875.00 | | 34 875.00 | 34 875.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 609 889.00 | 609 889.00 | | 609 889.00 |
DH Retained earnings | -149 939.00 | -318 372.00 | | -149 939.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 165 055.00 | 168 433.00 | | 165 055.00 |
DL TOTAL (I) | 625 005.00 | 459 950.00 | | 625 005.00 |
DU Loans and Debts from Credit Institutions (3) | 45 752.00 | | | 45 752.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 861.00 | 3 861.00 | | 3 861.00 |
EC TOTAL (IV) | 49 614.00 | 3 861.00 | | 49 614.00 |
EE Grand total (I to V) | 674 618.00 | 463 811.00 | | 674 618.00 |
EI Including equity loans | 3 861.00 | | | 3 861.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 3 051.00 | |
FX Taxes, duties, and similar payments | | | 4 307.00 | |
GF Total Operating Expenses (II) | | | 7 358.00 | |
GG - OPERATING RESULT (I - II) | | | -7 358.00 | |
GL Other interest and similar income | | | 173 255.00 | |
GP Total financial income (V) | | | 173 255.00 | |
GR Interest and similar expenses | | | 842.00 | |
GU Total financial expenses (VI) | | | 842.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 172 413.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 165 055.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 166 098.00 | | |
HD Total exceptional income (VII) | | 166 098.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 166 098.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 173 255.00 | 168 591.00 | | 173 255.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 200.00 | 158.00 | | 8 200.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 165 055.00 | 168 433.00 | | 165 055.00 |
| |
| 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 | 319 560.00 | | 84 355.00 | 319 560.00 |
I3 DECREASES Total Financial Fixed Assets | | | 333 915.00 | |
I4 DECREASES Grand Total | | | 403 915.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 70 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 70 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 319 560.00 | | 14 355.00 | 319 560.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 284 685.00 | | 284 685.00 | 284 685.00 |
VB VAT | 1 235.00 | 1 235.00 | | 1 235.00 |
VH Loans with a maturity of more than one year at origin | 45 752.00 | 5 552.00 | 22 210.00 | 45 752.00 |
VI Group and Associates | 3 861.00 | 3 861.00 | | 3 861.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 500.00 | 11 500.00 | | 11 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 297 420.00 | 12 735.00 | 284 685.00 | 297 420.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 614.00 | 9 414.00 | 22 210.00 | 49 614.00 |
