| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 18 797.00 | | 18 797.00 | 18 797.00 |
BJ TOTAL (I) | 455 815.00 | | 455 815.00 | 455 815.00 |
CF Cash and cash equivalents | 275.00 | | 275.00 | 275.00 |
CJ TOTAL (II) | 275.00 | | 275.00 | 275.00 |
CO Grand total (0 to V) | 456 090.00 | | 456 090.00 | 456 090.00 |
CU Other investments | 437 018.00 | | 437 018.00 | 437 018.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 88 420.00 | 88 420.00 | | 88 420.00 |
DD Legal reserve (1) | 8 842.00 | 8 842.00 | | 8 842.00 |
DG Other reserves | 130 342.00 | 86 682.00 | | 130 342.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 441.00 | 43 660.00 | | 44 441.00 |
DL TOTAL (I) | 272 045.00 | 227 604.00 | | 272 045.00 |
DU Loans and Debts from Credit Institutions (3) | 63 842.00 | 84 544.00 | | 63 842.00 |
DV Miscellaneous Loans and Financial Debts (4) | 118 854.00 | 137 282.00 | | 118 854.00 |
DX Trade payables and related accounts | 1 349.00 | 1 399.00 | | 1 349.00 |
EC TOTAL (IV) | 184 045.00 | 223 226.00 | | 184 045.00 |
EE Grand total (I to V) | 456 090.00 | 450 829.00 | | 456 090.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 5.00 | |
FW Other purchases and external expenses | | | 1 800.00 | |
FX Taxes, duties, and similar payments | | | | |
GB Operating Expenses - Provisions | | | | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 1 800.00 | |
GG - OPERATING RESULT (I - II) | | | -1 800.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GP Total financial income (V) | | | 50 000.00 | |
GR Interest and similar expenses | | | 3 759.00 | |
GU Total financial expenses (VI) | | | 3 759.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 46 241.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 441.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 50 000.00 | 50 000.00 | | 50 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 559.00 | 6 340.00 | | 5 559.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 441.00 | 43 660.00 | | 44 441.00 |
| |
| 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 | 449 315.00 | 6 500.00 | | 449 315.00 |
I3 DECREASES Total Financial Fixed Assets | 455 815.00 | | | 455 815.00 |
I4 DECREASES Grand Total | 455 815.00 | | | 455 815.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 449 315.00 | 6 500.00 | | 449 315.00 |
NC DECREASES Transfers to advances and down payments | 8.00 | | | 8.00 |
| |
| 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 | 118 774.00 | 20 000.00 | 98 774.00 | 118 774.00 |
8B Suppliers and Related Accounts | 1 349.00 | 1 349.00 | | 1 349.00 |
UL Receivables related to investments | 18 797.00 | 18 797.00 | | 18 797.00 |
VH Loans with a maturity of more than one year at origin | 63 842.00 | 21 439.00 | 42 403.00 | 63 842.00 |
VI Group and Associates | 80.00 | 80.00 | | 80.00 |
VK Loans repaid during the year | 39 130.00 | | | 39 130.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 797.00 | 18 797.00 | | 18 797.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 184 045.00 | 42 868.00 | 141 177.00 | 184 045.00 |
