| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 2 905.00 | | 2 905.00 | 2 905.00 |
BJ TOTAL (I) | 564 825.00 | | 564 825.00 | 564 825.00 |
BZ Other receivables | 168 700.00 | | 168 700.00 | 168 700.00 |
CF Cash and cash equivalents | 117 842.00 | | 117 842.00 | 117 842.00 |
CH Prepaid expenses | 168.00 | | 168.00 | 168.00 |
CJ TOTAL (II) | 286 709.00 | | 286 709.00 | 286 709.00 |
CO Grand total (0 to V) | 851 534.00 | | 851 534.00 | 851 534.00 |
CP Shares due in less than one year | 2 905.00 | | | 2 905.00 |
CU Other investments | 561 920.00 | | 561 920.00 | 561 920.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | | | 3 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 308 509.00 | | | 308 509.00 |
DL TOTAL (I) | 311 509.00 | | | 311 509.00 |
DU Loans and Debts from Credit Institutions (3) | 538 865.00 | | | 538 865.00 |
DX Trade payables and related accounts | 1 160.00 | | | 1 160.00 |
EC TOTAL (IV) | 540 025.00 | | | 540 025.00 |
EE Grand total (I to V) | 851 534.00 | | | 851 534.00 |
EG Accrued income and payables due within one year | 61 917.00 | | | 61 917.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 16 672.00 | |
FX Taxes, duties, and similar payments | | | 16 749.00 | |
GF Total Operating Expenses (II) | | | 33 421.00 | |
GG - OPERATING RESULT (I - II) | | | -33 421.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 344 454.00 | |
GP Total financial income (V) | | | 344 454.00 | |
GR Interest and similar expenses | | | 2 525.00 | |
GU Total financial expenses (VI) | | | 2 525.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 341 929.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 308 509.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 344 454.00 | | | 344 454.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 35 945.00 | | | 35 945.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 308 509.00 | | | 308 509.00 |
| |
| 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 | | | 564 825.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 564 825.00 | |
I4 DECREASES Grand Total | | | 564 825.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 564 825.00 | |
| |
| 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 | 1 160.00 | 1 160.00 | | 1 160.00 |
UT Other financial assets | 2 905.00 | 2 905.00 | | 2 905.00 |
VG Loans with a maturity of up to one year at origin | 5.00 | 5.00 | | 5.00 |
VH Loans with a maturity of more than one year at origin | 538 860.00 | 60 752.00 | 245 146.00 | 538 860.00 |
VJ Loans taken out during the year | 594 363.00 | | | 594 363.00 |
VK Loans repaid during the year | 55 503.00 | | | 55 503.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 168 700.00 | 168 700.00 | | 168 700.00 |
VS Prepaid expenses | 168.00 | 168.00 | | 168.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 171 772.00 | 171 772.00 | | 171 772.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 540 025.00 | 61 917.00 | 245 146.00 | 540 025.00 |
