| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 372 503.00 | | 372 503.00 | 372 503.00 |
BJ TOTAL (I) | 385 003.00 | | 385 003.00 | 385 003.00 |
BX Customers and related accounts | 18 635.00 | | 18 635.00 | 18 635.00 |
BZ Other receivables | 6 571 615.00 | | 6 571 615.00 | 6 571 615.00 |
CF Cash and cash equivalents | 50 792.00 | | 50 792.00 | 50 792.00 |
CJ TOTAL (II) | 6 641 043.00 | | 6 641 043.00 | 6 641 043.00 |
CO Grand total (0 to V) | 7 026 046.00 | | 7 026 046.00 | 7 026 046.00 |
CP Shares due in less than one year | 6.00 | | | 6.00 |
CU Other investments | 12 500.00 | | 12 500.00 | 12 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 507 629.00 | 1 507 629.00 | | 1 507 629.00 |
DD Legal reserve (1) | 57 023.00 | 57 023.00 | | 57 023.00 |
DG Other reserves | 1 040 898.00 | 1 040 898.00 | | 1 040 898.00 |
DH Retained earnings | -35 322.00 | -34 161.00 | | -35 322.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 705.00 | -1 161.00 | | -10 705.00 |
DL TOTAL (I) | 2 559 523.00 | 2 570 228.00 | | 2 559 523.00 |
DU Loans and Debts from Credit Institutions (3) | | 403.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 4 440 847.00 | 3 621 328.00 | | 4 440 847.00 |
DX Trade payables and related accounts | 6 018.00 | 2 940.00 | | 6 018.00 |
DY Tax and social security liabilities | 19 658.00 | 1 311.00 | | 19 658.00 |
EC TOTAL (IV) | 4 466 523.00 | 3 625 982.00 | | 4 466 523.00 |
EE Grand total (I to V) | 7 026 046.00 | 6 196 210.00 | | 7 026 046.00 |
EG Accrued income and payables due within one year | | 3 625 982.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 774.00 | |
FX Taxes, duties, and similar payments | | | 400.00 | |
GF Total Operating Expenses (II) | | | 8 175.00 | |
GG - OPERATING RESULT (I - II) | | | -8 175.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 73 278.00 | |
GN Positive exchange differences | | | 267.00 | |
GP Total financial income (V) | | | 73 545.00 | |
GR Interest and similar expenses | | | 68 046.00 | |
GS Negative differences of foreign exchange | | | -12 940.00 | |
GU Total financial expenses (VI) | | | 55 106.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 439.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 264.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 20 969.00 | 1 311.00 | | 20 969.00 |
HL TOTAL REVENUE (I + III + V + VII) | 73 545.00 | 47 231.00 | | 73 545.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 84 250.00 | 48 392.00 | | 84 250.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 705.00 | -1 161.00 | | -10 705.00 |
| |
| 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 | 419 730.00 | | 385 003.00 | 419 730.00 |
I3 DECREASES Total Financial Fixed Assets | 419 730.00 | | 385 003.00 | 419 730.00 |
I4 DECREASES Grand Total | 419 730.00 | | 385 003.00 | 419 730.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | | 385 003.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 419 730.00 | | 385 003.00 | 419 730.00 |
| |
| 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 | 1 000.00 | 1 000.00 | | 1 000.00 |
8B Suppliers and Related Accounts | 6 018.00 | 6 018.00 | | 6 018.00 |
8E Income Taxes | 19 658.00 | 19 658.00 | | 19 658.00 |
UL Receivables related to investments | 372 503.00 | | 372 503.00 | 372 503.00 |
UX Other trade receivables | 18 635.00 | 18 635.00 | | 18 635.00 |
VC Group and associates | 6 568 839.00 | 6 568 839.00 | | 6 568 839.00 |
VG Loans with a maturity of up to one year at origin | 13 090.00 | 13 090.00 | | 13 090.00 |
VI Group and Associates | 4 439 847.00 | 4 439 847.00 | | 4 439 847.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 776.00 | 2 776.00 | | 2 776.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 962 754.00 | 6 590 251.00 | 372 503.00 | 6 962 754.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 479 614.00 | 4 479 614.00 | | 4 479 614.00 |
