| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 35 886.00 | | 35 886.00 | 35 886.00 |
BJ TOTAL (I) | 463 258.00 | | 463 258.00 | 463 258.00 |
CF Cash and cash equivalents | 44 120.00 | | 44 120.00 | 44 120.00 |
CH Prepaid expenses | 1 310.00 | | 1 310.00 | 1 310.00 |
CJ TOTAL (II) | 45 430.00 | | 45 430.00 | 45 430.00 |
CO Grand total (0 to V) | 508 688.00 | | 508 688.00 | 508 688.00 |
CU Other investments | 427 372.00 | | 427 372.00 | 427 372.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 162 054.00 | | | 162 054.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 524.00 | | | 41 524.00 |
DL TOTAL (I) | 204 678.00 | | | 204 678.00 |
DU Loans and Debts from Credit Institutions (3) | 275 295.00 | | | 275 295.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 430.00 | | | 27 430.00 |
DX Trade payables and related accounts | 1 284.00 | | | 1 284.00 |
EC TOTAL (IV) | 304 010.00 | | | 304 010.00 |
EE Grand total (I to V) | 508 688.00 | | | 508 688.00 |
EG Accrued income and payables due within one year | 75 672.00 | | | 75 672.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 434.00 | |
FX Taxes, duties, and similar payments | | | -58.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 3 377.00 | |
GG - OPERATING RESULT (I - II) | | | -3 377.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 49 889.00 | |
GP Total financial income (V) | | | 49 889.00 | |
GR Interest and similar expenses | | | 4 988.00 | |
GU Total financial expenses (VI) | | | 4 988.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 44 901.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 524.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 49 889.00 | | | 49 889.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 365.00 | | | 8 365.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 524.00 | | | 41 524.00 |
| |
| 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 | 461 468.00 | | 49 418.00 | 461 468.00 |
I3 DECREASES Total Financial Fixed Assets | | 47 628.00 | 463 258.00 | |
I4 DECREASES Grand Total | | 47 628.00 | 463 258.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 461 468.00 | | 49 418.00 | 461 468.00 |
| |
| 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 | 1 284.00 | 1 284.00 | | 1 284.00 |
UL Receivables related to investments | 35 886.00 | 546.00 | 35 340.00 | 35 886.00 |
VH Loans with a maturity of more than one year at origin | 275 295.00 | 46 958.00 | 181 300.00 | 275 295.00 |
VI Group and Associates | 27 430.00 | 27 430.00 | | 27 430.00 |
VJ Loans taken out during the year | 272 000.00 | | | 272 000.00 |
VK Loans repaid during the year | 311 964.00 | | | 311 964.00 |
VS Prepaid expenses | 1 310.00 | 1 310.00 | | 1 310.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 196.00 | 1 856.00 | 35 340.00 | 37 196.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 304 010.00 | 75 672.00 | 181 300.00 | 304 010.00 |
