| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 958 069.00 | 2 000 604.00 | 957 465.00 | 2 958 069.00 |
BD Other fixed assets | 135.00 | | 135.00 | 135.00 |
BJ TOTAL (I) | 4 447 280.00 | 2 000 604.00 | 2 446 675.00 | 4 447 280.00 |
BZ Other receivables | 4 410.00 | | 4 410.00 | 4 410.00 |
CF Cash and cash equivalents | 113 891.00 | | 113 891.00 | 113 891.00 |
CJ TOTAL (II) | 118 301.00 | | 118 301.00 | 118 301.00 |
CO Grand total (0 to V) | 4 565 580.00 | 2 000 604.00 | 2 564 976.00 | 4 565 580.00 |
CU Other investments | 1 489 076.00 | | 1 489 076.00 | 1 489 076.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 152 449.00 | 152 449.00 | | 152 449.00 |
DD Legal reserve (1) | 15 245.00 | 15 245.00 | | 15 245.00 |
DE Statutory or contractual reserves | 1 234 530.00 | 1 219 352.00 | | 1 234 530.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -39 806.00 | 15 178.00 | | -39 806.00 |
DL TOTAL (I) | 1 362 418.00 | 1 402 224.00 | | 1 362 418.00 |
DU Loans and Debts from Credit Institutions (3) | 138 301.00 | 202 887.00 | | 138 301.00 |
DV Miscellaneous Loans and Financial Debts (4) | 995 732.00 | 1 032 091.00 | | 995 732.00 |
DX Trade payables and related accounts | 10 553.00 | 10 223.00 | | 10 553.00 |
DY Tax and social security liabilities | 4 009.00 | 4 009.00 | | 4 009.00 |
EA Other liabilities | 53 962.00 | 53 962.00 | | 53 962.00 |
EC TOTAL (IV) | 1 202 558.00 | 1 303 172.00 | | 1 202 558.00 |
EE Grand total (I to V) | 2 564 976.00 | 2 705 396.00 | | 2 564 976.00 |
EG Accrued income and payables due within one year | 1 142 780.00 | 1 165 014.00 | | 1 142 780.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 100.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 035.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 5 035.00 | |
GG - OPERATING RESULT (I - II) | | | -5 035.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 59 276.00 | |
GK Income from other securities and fixed asset receivables | | | 3.00 | |
GP Total financial income (V) | | | 59 279.00 | |
GQ Financial allocations to depreciation and provisions | | | 80 401.00 | |
GR Interest and similar expenses | | | 13 900.00 | |
GU Total financial expenses (VI) | | | 94 301.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -35 022.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -40 057.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -251.00 | -7 324.00 | | -251.00 |
HL TOTAL REVENUE (I + III + V + VII) | 59 279.00 | 111 089.00 | | 59 279.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 99 085.00 | 95 911.00 | | 99 085.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -39 806.00 | 15 178.00 | | -39 806.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 920 203.00 | 80 401.00 | | 1 920 203.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 920 203.00 | 80 401.00 | | 1 920 203.00 |
| |
| 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 | 995 732.00 | 995 732.00 | | 995 732.00 |
8B Suppliers and Related Accounts | 10 553.00 | 10 553.00 | | 10 553.00 |
8D Social Security and Other Social Organizations | 4 009.00 | 4 009.00 | | 4 009.00 |
8K Other liabilities (including liabilities related to repo transactions) | 53 962.00 | 53 962.00 | | 53 962.00 |
UT Other financial assets | 2 958 069.00 | | 2 958 069.00 | 2 958 069.00 |
VG Loans with a maturity of up to one year at origin | 138 301.00 | 78 523.00 | 59 778.00 | 138 301.00 |
VS Prepaid expenses | 4 410.00 | 4 410.00 | | 4 410.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 962 479.00 | 4 410.00 | 2 958 069.00 | 2 962 479.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 202 558.00 | 1 142 780.00 | 59 778.00 | 1 202 558.00 |
