| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 34 028.00 | | 34 028.00 | 34 028.00 |
BJ TOTAL (I) | 2 765 124.00 | | 2 765 124.00 | 2 765 124.00 |
BZ Other receivables | 262 000.00 | | 262 000.00 | 262 000.00 |
CF Cash and cash equivalents | 101 061.00 | | 101 061.00 | 101 061.00 |
CH Prepaid expenses | 76.00 | | 76.00 | 76.00 |
CJ TOTAL (II) | 363 137.00 | | 363 137.00 | 363 137.00 |
CO Grand total (0 to V) | 3 128 260.00 | | 3 128 260.00 | 3 128 260.00 |
CS Evaluated investments - equity method | 2 731 095.00 | | 2 731 095.00 | 2 731 095.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 780.00 | 11 780.00 | | 11 780.00 |
DD Legal reserve (1) | 1 178.00 | 1 178.00 | | 1 178.00 |
DG Other reserves | 1 481 798.00 | 1 185 097.00 | | 1 481 798.00 |
DH Retained earnings | 47 072.00 | 47 072.00 | | 47 072.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 254 051.00 | 296 701.00 | | 254 051.00 |
DL TOTAL (I) | 1 795 879.00 | 1 541 828.00 | | 1 795 879.00 |
DU Loans and Debts from Credit Institutions (3) | 1 280 133.00 | 1 532 929.00 | | 1 280 133.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 220.00 | 48 220.00 | | 48 220.00 |
DX Trade payables and related accounts | 2 088.00 | 2 052.00 | | 2 088.00 |
EA Other liabilities | 1 941.00 | 1 941.00 | | 1 941.00 |
EC TOTAL (IV) | 1 332 381.00 | 1 585 142.00 | | 1 332 381.00 |
EE Grand total (I to V) | 3 128 260.00 | 3 126 970.00 | | 3 128 260.00 |
EG Accrued income and payables due within one year | 307 393.00 | 306 598.00 | | 307 393.00 |
| |
| 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 | | | 1 785.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 785.00 | |
GG - OPERATING RESULT (I - II) | | | -1 785.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 262 000.00 | |
GP Total financial income (V) | | | 262 000.00 | |
GR Interest and similar expenses | | | 6 165.00 | |
GU Total financial expenses (VI) | | | 6 165.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 255 835.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 254 051.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 262 000.00 | 306 149.00 | | 262 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 949.00 | 9 448.00 | | 7 949.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 254 051.00 | 296 701.00 | | 254 051.00 |
| |
| 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 | 2 765 124.00 | | | 2 765 124.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 765 124.00 | |
I4 DECREASES Grand Total | | | 2 765 124.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 765 124.00 | | | 2 765 124.00 |
| |
| 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 | 2 088.00 | 2 088.00 | | 2 088.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 941.00 | 1 941.00 | | 1 941.00 |
UT Other financial assets | 34 028.00 | | 34 028.00 | 34 028.00 |
VH Loans with a maturity of more than one year at origin | 1 280 133.00 | 255 144.00 | 1 024 988.00 | 1 280 133.00 |
VI Group and Associates | 48 220.00 | 48 220.00 | | 48 220.00 |
VK Loans repaid during the year | 252 488.00 | | | 252 488.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 262 000.00 | 262 000.00 | | 262 000.00 |
VS Prepaid expenses | 76.00 | 76.00 | | 76.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 296 104.00 | 262 076.00 | 34 028.00 | 296 104.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 332 381.00 | 307 393.00 | 1 024 988.00 | 1 332 381.00 |
