| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 5 894.00 | 223.00 | 5 670.00 | 5 894.00 |
BJ TOTAL (I) | 988 678.00 | 223.00 | 988 454.00 | 988 678.00 |
BZ Other receivables | 49 993.00 | | 49 993.00 | 49 993.00 |
CF Cash and cash equivalents | 15 950.00 | | 15 950.00 | 15 950.00 |
CJ TOTAL (II) | 65 943.00 | | 65 943.00 | 65 943.00 |
CO Grand total (0 to V) | 1 054 621.00 | 223.00 | 1 054 397.00 | 1 054 621.00 |
CU Other investments | 982 784.00 | | 982 784.00 | 982 784.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 96 911.00 | | | 96 911.00 |
DL TOTAL (I) | 97 911.00 | | | 97 911.00 |
DU Loans and Debts from Credit Institutions (3) | 807 202.00 | | | 807 202.00 |
DV Miscellaneous Loans and Financial Debts (4) | 147 784.00 | | | 147 784.00 |
DX Trade payables and related accounts | 1 500.00 | | | 1 500.00 |
EC TOTAL (IV) | 956 486.00 | | | 956 486.00 |
EE Grand total (I to V) | 1 054 397.00 | | | 1 054 397.00 |
EG Accrued income and payables due within one year | 194 754.00 | | | 194 754.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 19 357.00 | |
GF Total Operating Expenses (II) | | | 19 357.00 | |
GG - OPERATING RESULT (I - II) | | | -19 357.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 120 992.00 | |
GP Total financial income (V) | | | 120 992.00 | |
GQ Financial allocations to depreciation and provisions | | | 223.00 | |
GR Interest and similar expenses | | | 4 499.00 | |
GU Total financial expenses (VI) | | | 4 723.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 116 268.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 96 911.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 120 992.00 | | | 120 992.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 080.00 | | | 24 080.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 96 911.00 | | | 96 911.00 |
| |
| 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 | | | 988 678.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 988 678.00 | |
I4 DECREASES Grand Total | | | 988 678.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 988 678.00 | |
| |
| 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 | 1 500.00 | 1 500.00 | | 1 500.00 |
UT Other financial assets | 5 894.00 | | 5 894.00 | 5 894.00 |
VH Loans with a maturity of more than one year at origin | 807 202.00 | 45 471.00 | 285 104.00 | 807 202.00 |
VI Group and Associates | 147 784.00 | 147 784.00 | | 147 784.00 |
VK Loans repaid during the year | -807 202.00 | | | -807 202.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 49 994.00 | 49 994.00 | | 49 994.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 55 888.00 | 49 994.00 | 5 894.00 | 55 888.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 956 486.00 | 194 755.00 | 285 104.00 | 956 486.00 |
