| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 20 000.00 | | 20 000.00 | 20 000.00 |
BJ TOTAL (I) | 2 702 745.00 | | 2 702 745.00 | 2 702 745.00 |
BZ Other receivables | 664 176.00 | | 664 176.00 | 664 176.00 |
CF Cash and cash equivalents | 32 935.00 | | 32 935.00 | 32 935.00 |
CH Prepaid expenses | 350.00 | | 350.00 | 350.00 |
CJ TOTAL (II) | 697 461.00 | | 697 461.00 | 697 461.00 |
CO Grand total (0 to V) | 3 400 207.00 | | 3 400 207.00 | 3 400 207.00 |
CU Other investments | 2 682 745.00 | | 2 682 745.00 | 2 682 745.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 338 262.00 | 1 338 262.00 | | 1 338 262.00 |
DD Legal reserve (1) | 133 826.00 | 133 826.00 | | 133 826.00 |
DG Other reserves | 841 483.00 | 580 280.00 | | 841 483.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 404 409.00 | 311 203.00 | | 404 409.00 |
DL TOTAL (I) | 2 717 980.00 | 2 363 572.00 | | 2 717 980.00 |
DU Loans and Debts from Credit Institutions (3) | 451 832.00 | 613 407.00 | | 451 832.00 |
DV Miscellaneous Loans and Financial Debts (4) | 223 258.00 | 223 066.00 | | 223 258.00 |
DX Trade payables and related accounts | 2 068.00 | 3 344.00 | | 2 068.00 |
EA Other liabilities | 5 069.00 | 5 073.00 | | 5 069.00 |
EC TOTAL (IV) | 682 226.00 | 844 889.00 | | 682 226.00 |
EE Grand total (I to V) | 3 400 207.00 | 3 208 461.00 | | 3 400 207.00 |
EI Including equity loans | 223 258.00 | | | 223 258.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 164.00 | |
GF Total Operating Expenses (II) | | | 8 164.00 | |
GG - OPERATING RESULT (I - II) | | | -8 164.00 | |
GK Income from other securities and fixed asset receivables | | | 425 893.00 | |
GL Other interest and similar income | | | 7 681.00 | |
GP Total financial income (V) | | | 433 574.00 | |
GR Interest and similar expenses | | | 21 001.00 | |
GU Total financial expenses (VI) | | | 21 001.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 412 573.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 404 409.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 433 574.00 | 346 684.00 | | 433 574.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 165.00 | 35 481.00 | | 29 165.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 404 409.00 | 311 203.00 | | 404 409.00 |
| |
| 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 | 2 702 745.00 | | | 2 702 745.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 702 745.00 | |
I4 DECREASES Grand Total | | | 2 702 745.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 702 745.00 | | | 2 702 745.00 |
| |
| 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 | 2 068.00 | 2 068.00 | | 2 068.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 069.00 | 5 069.00 | | 5 069.00 |
UT Other financial assets | 20 000.00 | | 20 000.00 | 20 000.00 |
VC Group and associates | 664 176.00 | 664 176.00 | | 664 176.00 |
VH Loans with a maturity of more than one year at origin | 451 832.00 | 164 458.00 | 287 374.00 | 451 832.00 |
VI Group and Associates | 223 258.00 | 223 258.00 | | 223 258.00 |
VS Prepaid expenses | 350.00 | 350.00 | | 350.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 684 526.00 | 664 526.00 | 20 000.00 | 684 526.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 682 226.00 | 394 853.00 | 287 374.00 | 682 226.00 |
