| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 025 587.00 | | 4 025 587.00 | 4 025 587.00 |
BZ Other receivables | 1 550 491.00 | | 1 550 491.00 | 1 550 491.00 |
CF Cash and cash equivalents | 26 867.00 | | 26 867.00 | 26 867.00 |
CJ TOTAL (II) | 1 577 358.00 | | 1 577 358.00 | 1 577 358.00 |
CO Grand total (0 to V) | 5 602 945.00 | | 5 602 945.00 | 5 602 945.00 |
CU Other investments | 4 025 587.00 | | 4 025 587.00 | 4 025 587.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 672 000.00 | | | 2 672 000.00 |
DD Legal reserve (1) | 33 400.00 | | | 33 400.00 |
DG Other reserves | 634 609.00 | | | 634 609.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 158 697.00 | | | 158 697.00 |
DL TOTAL (I) | 3 498 707.00 | | | 3 498 707.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 100 002.00 | | | 2 100 002.00 |
DX Trade payables and related accounts | 4 236.00 | | | 4 236.00 |
EC TOTAL (IV) | 2 104 238.00 | | | 2 104 238.00 |
EE Grand total (I to V) | 5 602 945.00 | | | 5 602 945.00 |
EG Accrued income and payables due within one year | 1 704 453.00 | | | 1 704 453.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 145.00 | |
GF Total Operating Expenses (II) | | | 6 145.00 | |
GG - OPERATING RESULT (I - II) | | | -6 145.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 190 209.00 | |
GP Total financial income (V) | | | 190 209.00 | |
GR Interest and similar expenses | | | 25 365.00 | |
GU Total financial expenses (VI) | | | 25 365.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 164 843.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 158 697.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 190 209.00 | | | 190 209.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 511.00 | | | 31 511.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 158 697.00 | | | 158 697.00 |
| |
| 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 | 4 025 587.00 | | | 4 025 587.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 025 587.00 | |
I4 DECREASES Grand Total | | | 4 025 587.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 025 587.00 | | | 4 025 587.00 |
| |
| 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 | 413 159.00 | 13 374.00 | 54 852.00 | 413 159.00 |
8B Suppliers and Related Accounts | 4 236.00 | 4 236.00 | | 4 236.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 686 843.00 | 1 686 843.00 | | 1 686 843.00 |
UX Other trade receivables | 1 550 491.00 | 1 550 491.00 | | 1 550 491.00 |
VK Loans repaid during the year | 159 588.00 | | | 159 588.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 550 491.00 | 1 550 491.00 | | 1 550 491.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 104 238.00 | 1 704 453.00 | 54 852.00 | 2 104 238.00 |
