| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 224 991.00 | | 224 991.00 | 224 991.00 |
BH Other financial assets | 20 000.00 | | 20 000.00 | 20 000.00 |
BJ TOTAL (I) | 4 632 606.00 | | 4 632 606.00 | 4 632 606.00 |
BZ Other receivables | 47 239.00 | | 47 239.00 | 47 239.00 |
CF Cash and cash equivalents | 237 266.00 | | 237 266.00 | 237 266.00 |
CH Prepaid expenses | 467.00 | | 467.00 | 467.00 |
CJ TOTAL (II) | 284 972.00 | | 284 972.00 | 284 972.00 |
CO Grand total (0 to V) | 4 917 578.00 | | 4 917 578.00 | 4 917 578.00 |
CU Other investments | 4 387 615.00 | | 4 387 615.00 | 4 387 615.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 501 815.00 | | | 2 501 815.00 |
DD Legal reserve (1) | 64 054.00 | | | 64 054.00 |
DG Other reserves | 1 212 219.00 | | | 1 212 219.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 309 762.00 | | | 309 762.00 |
DL TOTAL (I) | 4 087 850.00 | | | 4 087 850.00 |
DU Loans and Debts from Credit Institutions (3) | 125 698.00 | | | 125 698.00 |
DV Miscellaneous Loans and Financial Debts (4) | 700 379.00 | | | 700 379.00 |
DX Trade payables and related accounts | 3 650.00 | | | 3 650.00 |
EC TOTAL (IV) | 829 728.00 | | | 829 728.00 |
EE Grand total (I to V) | 4 917 578.00 | | | 4 917 578.00 |
EG Accrued income and payables due within one year | 454 630.00 | | | 454 630.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 448.00 | |
GF Total Operating Expenses (II) | | | 11 448.00 | |
GG - OPERATING RESULT (I - II) | | | -11 448.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 300 041.00 | |
GP Total financial income (V) | | | 300 041.00 | |
GR Interest and similar expenses | | | 23 070.00 | |
GU Total financial expenses (VI) | | | 23 070.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 276 971.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 265 523.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -44 239.00 | | | -44 239.00 |
HL TOTAL REVENUE (I + III + V + VII) | 300 041.00 | | | 300 041.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -9 721.00 | | | -9 721.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 309 762.00 | | | 309 762.00 |
| |
| 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 | 700 379.00 | 325 282.00 | 375 098.00 | 700 379.00 |
8B Suppliers and Related Accounts | 3 650.00 | 3 650.00 | | 3 650.00 |
UT Other financial assets | 244 991.00 | | 244 991.00 | 244 991.00 |
VG Loans with a maturity of up to one year at origin | 125 698.00 | 125 698.00 | | 125 698.00 |
VS Prepaid expenses | 47 706.00 | 47 706.00 | | 47 706.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 292 697.00 | 47 706.00 | 244 991.00 | 292 697.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 829 728.00 | 454 630.00 | 375 098.00 | 829 728.00 |
