| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 3 382 897.00 | | 3 382 897.00 | 3 382 897.00 |
BZ Other receivables | 2 500.00 | | 2 500.00 | 2 500.00 |
CD Marketable securities | 8.00 | | 8.00 | 8.00 |
CF Cash and cash equivalents | 5 364.00 | | 5 364.00 | 5 364.00 |
CJ TOTAL (II) | 7 872.00 | | 7 872.00 | 7 872.00 |
CO Grand total (0 to V) | 3 390 770.00 | | 3 390 770.00 | 3 390 770.00 |
CU Other investments | 3 382 882.00 | | 3 382 882.00 | 3 382 882.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 151 000.00 | | | 1 151 000.00 |
DD Legal reserve (1) | 7 579.00 | | | 7 579.00 |
DG Other reserves | 70 398.00 | | | 70 398.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 154 111.00 | | | 154 111.00 |
DL TOTAL (I) | 1 383 088.00 | | | 1 383 088.00 |
DU Loans and Debts from Credit Institutions (3) | 1 484 678.00 | | | 1 484 678.00 |
DV Miscellaneous Loans and Financial Debts (4) | 520 637.00 | | | 520 637.00 |
DX Trade payables and related accounts | 2 365.00 | | | 2 365.00 |
EC TOTAL (IV) | 2 007 681.00 | | | 2 007 681.00 |
EE Grand total (I to V) | 3 390 770.00 | | | 3 390 770.00 |
EG Accrued income and payables due within one year | 158 919.00 | | | 158 919.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 987.00 | |
GF Total Operating Expenses (II) | | | 3 987.00 | |
GG - OPERATING RESULT (I - II) | | | -3 987.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 171 870.00 | |
GL Other interest and similar income | | | 8.00 | |
GP Total financial income (V) | | | 171 878.00 | |
GR Interest and similar expenses | | | 20 015.00 | |
GU Total financial expenses (VI) | | | 20 015.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 151 862.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 147 874.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -6 237.00 | | | -6 237.00 |
HL TOTAL REVENUE (I + III + V + VII) | 171 878.00 | | | 171 878.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 766.00 | | | 17 766.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 154 111.00 | | | 154 111.00 |
| |
| 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 | 2 365.00 | 2 365.00 | | 2 365.00 |
VH Loans with a maturity of more than one year at origin | 1 484 678.00 | 156 554.00 | 622 795.00 | 1 484 678.00 |
VI Group and Associates | 520 638.00 | | | 520 638.00 |
VM Income taxes | 1 636.00 | 1 636.00 | | 1 636.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 864.00 | 864.00 | | 864.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 500.00 | 2 500.00 | | 2 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 007 681.00 | 158 919.00 | 622 795.00 | 2 007 681.00 |
