| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 179 192.00 | | 2 179 192.00 | 2 179 192.00 |
BJ TOTAL (I) | 2 561 946.00 | | 2 561 946.00 | 2 561 946.00 |
BZ Other receivables | 1 739 307.00 | | 1 739 307.00 | 1 739 307.00 |
CF Cash and cash equivalents | 10 140.00 | | 10 140.00 | 10 140.00 |
CJ TOTAL (II) | 1 749 446.00 | | 1 749 446.00 | 1 749 446.00 |
CO Grand total (0 to V) | 4 311 392.00 | | 4 311 392.00 | 4 311 392.00 |
CU Other investments | 382 754.00 | | 382 754.00 | 382 754.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DD Legal reserve (1) | 10.00 | 10.00 | | 10.00 |
DE Statutory or contractual reserves | 10.00 | 10.00 | | 10.00 |
DH Retained earnings | 2 182 753.00 | 1 768 113.00 | | 2 182 753.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 426 674.00 | 414 640.00 | | 426 674.00 |
DL TOTAL (I) | 2 609 537.00 | 2 182 863.00 | | 2 609 537.00 |
DU Loans and Debts from Credit Institutions (3) | | 42.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 701 738.00 | 828 095.00 | | 1 701 738.00 |
DY Tax and social security liabilities | 117.00 | 4 628.00 | | 117.00 |
EC TOTAL (IV) | 1 701 855.00 | 832 766.00 | | 1 701 855.00 |
EE Grand total (I to V) | 4 311 392.00 | 3 015 629.00 | | 4 311 392.00 |
EG Accrued income and payables due within one year | 1 701 855.00 | 832 766.00 | | 1 701 855.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 42.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 126.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 6 130.00 | |
GG - OPERATING RESULT (I - II) | | | -6 130.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 408 000.00 | |
GL Other interest and similar income | | | 36 426.00 | |
GP Total financial income (V) | | | 444 426.00 | |
GR Interest and similar expenses | | | 4 392.00 | |
GU Total financial expenses (VI) | | | 4 392.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 440 033.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 433 904.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 27 800.00 | | | 27 800.00 |
HD Total exceptional income (VII) | 27 800.00 | | | 27 800.00 |
HF Exceptional expenses on capital transactions | 27 800.00 | | | 27 800.00 |
HH Total exceptional expenses (VIII) | 27 800.00 | | | 27 800.00 |
HK Income tax | 7 230.00 | 9 430.00 | | 7 230.00 |
HL TOTAL REVENUE (I + III + V + VII) | 472 226.00 | 436 409.00 | | 472 226.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 552.00 | 21 769.00 | | 45 552.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 426 674.00 | 414 640.00 | | 426 674.00 |
| |
| 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 | 1 514 721.00 | | 1 075 025.00 | 1 514 721.00 |
I3 DECREASES Total Financial Fixed Assets | | 27 800.00 | 2 561 946.00 | |
I4 DECREASES Grand Total | | 27 800.00 | 2 561 946.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 514 721.00 | | 1 075 025.00 | 1 514 721.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 117.00 | 117.00 | | 117.00 |
UL Receivables related to investments | 2 179 192.00 | | 2 179 192.00 | 2 179 192.00 |
VI Group and Associates | 1 701 738.00 | 1 701 738.00 | | 1 701 738.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 739 307.00 | 1 739 307.00 | | 1 739 307.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 918 498.00 | 1 739 307.00 | 2 179 192.00 | 3 918 498.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 701 855.00 | 1 701 855.00 | | 1 701 855.00 |
