| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 566 667.00 | | 566 667.00 | 566 667.00 |
BJ TOTAL (I) | 7 426 667.00 | | 7 426 667.00 | 7 426 667.00 |
BZ Other receivables | 339.00 | | 339.00 | 339.00 |
CF Cash and cash equivalents | 47 210.00 | | 47 210.00 | 47 210.00 |
CJ TOTAL (II) | 47 549.00 | | 47 549.00 | 47 549.00 |
CO Grand total (0 to V) | 7 474 216.00 | | 7 474 216.00 | 7 474 216.00 |
CU Other investments | 6 860 000.00 | | 6 860 000.00 | 6 860 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 486 067.00 | | | 486 067.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 485 285.00 | 486 167.00 | | 485 285.00 |
DL TOTAL (I) | 972 452.00 | 487 167.00 | | 972 452.00 |
DU Loans and Debts from Credit Institutions (3) | 5 701 481.00 | 6 179 169.00 | | 5 701 481.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 079.00 | | | 13 079.00 |
DX Trade payables and related accounts | 2 065.00 | 1 140.00 | | 2 065.00 |
DY Tax and social security liabilities | 25 142.00 | 15 667.00 | | 25 142.00 |
EA Other liabilities | 759 996.00 | 754 356.00 | | 759 996.00 |
EC TOTAL (IV) | 6 501 764.00 | 6 950 332.00 | | 6 501 764.00 |
EE Grand total (I to V) | 7 474 216.00 | 7 437 499.00 | | 7 474 216.00 |
EG Accrued income and payables due within one year | 1 344 513.00 | 559 227.00 | | 1 344 513.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 88 000.00 | |
FJ Net sales | | | 88 000.00 | |
FR Total operating income (I) | | | 88 000.00 | |
FW Other purchases and external expenses | | | 3 019.00 | |
FX Taxes, duties, and similar payments | | | 368.00 | |
FY Salaries and Wages | | | 85 242.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 88 630.00 | |
GG - OPERATING RESULT (I - II) | | | -630.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 566 667.00 | |
GP Total financial income (V) | | | 566 667.00 | |
GR Interest and similar expenses | | | 80 752.00 | |
GU Total financial expenses (VI) | | | 80 752.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 485 915.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 485 285.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 654 667.00 | 640 000.00 | | 654 667.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 169 382.00 | 153 833.00 | | 169 382.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 485 285.00 | 486 167.00 | | 485 285.00 |
| |
| 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 | 6 860 000.00 | | 566 667.00 | 6 860 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 426 667.00 | |
I4 DECREASES Grand Total | | | 7 426 667.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 860 000.00 | | 566 667.00 | 6 860 000.00 |
| |
| 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 | 2 065.00 | 2 065.00 | | 2 065.00 |
8D Social Security and Other Social Organizations | 25 142.00 | 25 142.00 | | 25 142.00 |
8K Other liabilities (including liabilities related to repo transactions) | 773 076.00 | 773 076.00 | | 773 076.00 |
UL Receivables related to investments | 566 667.00 | | 566 667.00 | 566 667.00 |
UX Other trade receivables | 339.00 | 339.00 | | 339.00 |
VH Loans with a maturity of more than one year at origin | 5 701 481.00 | 544 230.00 | 1 982 126.00 | 5 701 481.00 |
VK Loans repaid during the year | 473 251.00 | | | 473 251.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 567 006.00 | 339.00 | 566 667.00 | 567 006.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 501 764.00 | 1 344 513.00 | 1 982 126.00 | 6 501 764.00 |
