| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 155 946.00 | | 155 946.00 | 155 946.00 |
BJ TOTAL (I) | 4 555 946.00 | | 4 555 946.00 | 4 555 946.00 |
BZ Other receivables | 23 596.00 | | 23 596.00 | 23 596.00 |
CF Cash and cash equivalents | 396 579.00 | | 396 579.00 | 396 579.00 |
CJ TOTAL (II) | 420 175.00 | | 420 175.00 | 420 175.00 |
CN Currency translation adjustments (V) | 4 563.00 | | 4 563.00 | 4 563.00 |
CO Grand total (0 to V) | 4 980 684.00 | | 4 980 684.00 | 4 980 684.00 |
CP Shares due in less than one year | 155 946.00 | | | 155 946.00 |
CU Other investments | 4 400 000.00 | | 4 400 000.00 | 4 400 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | 4 270 177.00 | 4 264 485.00 | | 4 270 177.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 608 555.00 | 305 693.00 | | 608 555.00 |
DL TOTAL (I) | 4 933 732.00 | 4 625 177.00 | | 4 933 732.00 |
DP Provisions for Risks | 4 563.00 | | | 4 563.00 |
DR TOTAL (IV) | 4 563.00 | | | 4 563.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 054.00 | 62 843.00 | | 32 054.00 |
DX Trade payables and related accounts | 3 264.00 | 8 189.00 | | 3 264.00 |
EA Other liabilities | 7 071.00 | 2 457.00 | | 7 071.00 |
EC TOTAL (IV) | 42 390.00 | 73 489.00 | | 42 390.00 |
EE Grand total (I to V) | 4 980 684.00 | 4 698 666.00 | | 4 980 684.00 |
EG Accrued income and payables due within one year | 42 390.00 | 73 489.00 | | 42 390.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 28 512.00 | |
FJ Net sales | | | 28 512.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 28 512.00 | |
FW Other purchases and external expenses | | | 50 997.00 | |
FX Taxes, duties, and similar payments | | | 298.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 51 296.00 | |
GG - OPERATING RESULT (I - II) | | | -22 785.00 | |
GP Total financial income (V) | | | 639 545.00 | |
GU Total financial expenses (VI) | | | 8 206.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 631 339.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 608 555.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 668 057.00 | 407 577.00 | | 668 057.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 59 502.00 | 101 883.00 | | 59 502.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 608 555.00 | 305 693.00 | | 608 555.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4T Provisions for foreign exchange losses | | | | |
5Z Total provisions for risks and expenses | | 4 563.00 | | |
7C Grand total | | 4 563.00 | | |
UG - Financial | | 4 563.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 072.00 | 1 072.00 | | 1 072.00 |
8B Suppliers and Related Accounts | 3 264.00 | 3 264.00 | | 3 264.00 |
8K Other liabilities (including liabilities related to repo transactions) | 38 054.00 | 38 054.00 | | 38 054.00 |
UL Receivables related to investments | 155 946.00 | 155 946.00 | | 155 946.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 23 596.00 | 23 596.00 | | 23 596.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 179 542.00 | 179 542.00 | | 179 542.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42 390.00 | 42 390.00 | | 42 390.00 |
