| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 5.00 | | 5.00 | 5.00 |
BJ TOTAL (I) | 122 998.00 | | 122 998.00 | 122 998.00 |
BZ Other receivables | 1 986 198.00 | | 1 986 198.00 | 1 986 198.00 |
CD Marketable securities | 161 533.00 | | 161 533.00 | 161 533.00 |
CH Prepaid expenses | 216.00 | | 216.00 | 216.00 |
CJ TOTAL (II) | 2 147 947.00 | | 2 147 947.00 | 2 147 947.00 |
CO Grand total (0 to V) | 2 270 945.00 | | 2 270 945.00 | 2 270 945.00 |
CU Other investments | 122 993.00 | | 122 993.00 | 122 993.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 33 600.00 | 33 600.00 | | 33 600.00 |
DD Legal reserve (1) | 3 360.00 | 3 360.00 | | 3 360.00 |
DG Other reserves | 1 292 309.00 | 1 224 802.00 | | 1 292 309.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 219 436.00 | 67 507.00 | | 219 436.00 |
DL TOTAL (I) | 1 548 705.00 | 1 329 269.00 | | 1 548 705.00 |
DQ Provisions for Expenses | 66 000.00 | 66 000.00 | | 66 000.00 |
DR TOTAL (IV) | 66 000.00 | 66 000.00 | | 66 000.00 |
DU Loans and Debts from Credit Institutions (3) | 639 546.00 | 645 571.00 | | 639 546.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 527.00 | 40 515.00 | | 11 527.00 |
DX Trade payables and related accounts | 1 167.00 | 1 100.00 | | 1 167.00 |
DY Tax and social security liabilities | | 24 984.00 | | |
DZ Fixed asset liabilities and related accounts | 4 000.00 | 4 000.00 | | 4 000.00 |
EC TOTAL (IV) | 656 240.00 | 716 171.00 | | 656 240.00 |
EE Grand total (I to V) | 2 270 945.00 | 2 111 440.00 | | 2 270 945.00 |
EG Accrued income and payables due within one year | 56 060.00 | 100 826.00 | | 56 060.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 102.00 | |
GF Total Operating Expenses (II) | | | 3 102.00 | |
GG - OPERATING RESULT (I - II) | | | -3 102.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 276 240.00 | |
GP Total financial income (V) | | | 276 240.00 | |
GR Interest and similar expenses | | | 20 263.00 | |
GU Total financial expenses (VI) | | | 20 263.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 255 977.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 252 875.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 33 438.00 | 56 308.00 | | 33 438.00 |
HL TOTAL REVENUE (I + III + V + VII) | 276 240.00 | 139 840.00 | | 276 240.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 56 804.00 | 72 333.00 | | 56 804.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 219 436.00 | 67 507.00 | | 219 436.00 |
| |
| 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 | 112 998.00 | | | 112 998.00 |
I3 DECREASES Total Financial Fixed Assets | -10 000.00 | | 122 998.00 | -10 000.00 |
I4 DECREASES Grand Total | -10 000.00 | | 122 998.00 | -10 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 112 998.00 | | | 112 998.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 66 000.00 | | | 66 000.00 |
| |
| 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 | 1 167.00 | 1 167.00 | | 1 167.00 |
8J Fixed Asset Liabilities and Related Accounts | 4 000.00 | 4 000.00 | | 4 000.00 |
VC Group and associates | 1 896 332.00 | 1 896 332.00 | | 1 896 332.00 |
VG Loans with a maturity of up to one year at origin | 639 546.00 | 39 366.00 | 600 180.00 | 639 546.00 |
VI Group and Associates | 11 527.00 | 11 527.00 | | 11 527.00 |
VM Income taxes | 22 870.00 | 22 870.00 | | 22 870.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 66 996.00 | 66 996.00 | | 66 996.00 |
VS Prepaid expenses | 216.00 | 216.00 | | 216.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 986 414.00 | 1 986 414.00 | | 1 986 414.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 656 240.00 | 56 060.00 | 600 180.00 | 656 240.00 |
