| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 308.00 | 308.00 | | 308.00 |
BJ TOTAL (I) | 1 966 276.00 | 308.00 | 1 965 968.00 | 1 966 276.00 |
BZ Other receivables | 69 878.00 | | 69 878.00 | 69 878.00 |
CF Cash and cash equivalents | 279 105.00 | | 279 105.00 | 279 105.00 |
CH Prepaid expenses | 21 640.00 | | 21 640.00 | 21 640.00 |
CJ TOTAL (II) | 370 623.00 | | 370 623.00 | 370 623.00 |
CO Grand total (0 to V) | 2 336 899.00 | 308.00 | 2 336 591.00 | 2 336 899.00 |
CS Evaluated investments - equity method | 1 965 968.00 | | 1 965 968.00 | 1 965 968.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 315 066.00 | 3 882.00 | | 315 066.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 130 423.00 | 311 183.00 | | 130 423.00 |
DL TOTAL (I) | 555 490.00 | 425 066.00 | | 555 490.00 |
DU Loans and Debts from Credit Institutions (3) | 893 272.00 | 990 140.00 | | 893 272.00 |
DV Miscellaneous Loans and Financial Debts (4) | 877 436.00 | 877 930.00 | | 877 436.00 |
DY Tax and social security liabilities | 9 632.00 | 7 831.00 | | 9 632.00 |
EA Other liabilities | 760.00 | 760.00 | | 760.00 |
EC TOTAL (IV) | 1 781 101.00 | 1 876 662.00 | | 1 781 101.00 |
EE Grand total (I to V) | 2 336 591.00 | 2 301 729.00 | | 2 336 591.00 |
EG Accrued income and payables due within one year | 147 788.00 | 240 016.00 | | 147 788.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 128 000.00 | |
FJ Net sales | | | 128 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 525.00 | |
FR Total operating income (I) | | | 131 525.00 | |
FW Other purchases and external expenses | | | 28 111.00 | |
FX Taxes, duties, and similar payments | | | 633.00 | |
FY Salaries and Wages | | | 57 464.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 50.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 86 261.00 | |
GG - OPERATING RESULT (I - II) | | | 45 264.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 701.00 | |
GL Other interest and similar income | | | 472.00 | |
GP Total financial income (V) | | | 101 173.00 | |
GR Interest and similar expenses | | | 15 774.00 | |
GU Total financial expenses (VI) | | | 15 774.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 85 398.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 130 663.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 240.00 | 3 297.00 | | 240.00 |
HL TOTAL REVENUE (I + III + V + VII) | 232 699.00 | 442 649.00 | | 232 699.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 102 275.00 | 131 465.00 | | 102 275.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 130 423.00 | 311 183.00 | | 130 423.00 |
| |
| 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 | 1 966 276.00 | | | 1 966 276.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 965 968.00 | |
I4 DECREASES Grand Total | | | 1 966 276.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 308.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 308.00 | | | 308.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 965 968.00 | | | 1 965 968.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 257.00 | 50.00 | | 257.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 257.00 | 50.00 | | 257.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 5 446.00 | 5 446.00 | | 5 446.00 |
8K Other liabilities (including liabilities related to repo transactions) | 760.00 | 760.00 | | 760.00 |
VB VAT | 212.00 | 212.00 | | 212.00 |
VC Group and associates | 56 487.00 | 56 487.00 | | 56 487.00 |
VH Loans with a maturity of more than one year at origin | 893 272.00 | 59 959.00 | 686 460.00 | 893 272.00 |
VI Group and Associates | 877 436.00 | 77 436.00 | 800 000.00 | 877 436.00 |
VK Loans repaid during the year | 96 106.00 | | | 96 106.00 |
VM Income taxes | 2 232.00 | 2 232.00 | | 2 232.00 |
VQ Other Taxes, Duties, and Similar Debts | 340.00 | 340.00 | | 340.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 946.00 | 10 946.00 | | 10 946.00 |
VS Prepaid expenses | 21 640.00 | 21 640.00 | | 21 640.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 91 518.00 | 91 518.00 | | 91 518.00 |
VW VAT | 3 846.00 | 3 846.00 | | 3 846.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 781 101.00 | 147 788.00 | 1 486 460.00 | 1 781 101.00 |
