| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 15 600.00 | | 15 600.00 | 15 600.00 |
BJ TOTAL (I) | 1 961 256.00 | | 1 961 256.00 | 1 961 256.00 |
BZ Other receivables | 14 412.00 | | 14 412.00 | 14 412.00 |
CF Cash and cash equivalents | 189.00 | | 189.00 | 189.00 |
CJ TOTAL (II) | 14 601.00 | | 14 601.00 | 14 601.00 |
CO Grand total (0 to V) | 1 975 857.00 | | 1 975 857.00 | 1 975 857.00 |
CP Shares due in less than one year | 15 600.00 | | | 15 600.00 |
CU Other investments | 1 945 656.00 | | 1 945 656.00 | 1 945 656.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 645 656.00 | 645 656.00 | | 645 656.00 |
DD Legal reserve (1) | 64 565.00 | 64 565.00 | | 64 565.00 |
DG Other reserves | 505 663.00 | 394 422.00 | | 505 663.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 152 739.00 | 151 240.00 | | 152 739.00 |
DL TOTAL (I) | 1 368 624.00 | 1 255 884.00 | | 1 368 624.00 |
DU Loans and Debts from Credit Institutions (3) | 605 553.00 | 722 389.00 | | 605 553.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 679.00 | 9 471.00 | | 1 679.00 |
EC TOTAL (IV) | 607 233.00 | 731 860.00 | | 607 233.00 |
EE Grand total (I to V) | 1 975 857.00 | 1 987 745.00 | | 1 975 857.00 |
EG Accrued income and payables due within one year | 607 233.00 | 126 347.00 | | 607 233.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 925.00 | |
GF Total Operating Expenses (II) | | | 6 925.00 | |
GG - OPERATING RESULT (I - II) | | | -6 925.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 167 796.00 | |
GP Total financial income (V) | | | 167 796.00 | |
GR Interest and similar expenses | | | 8 131.00 | |
GU Total financial expenses (VI) | | | 8 131.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 159 665.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 152 739.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 167 796.00 | 167 796.00 | | 167 796.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 056.00 | 16 555.00 | | 15 056.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 152 739.00 | 151 240.00 | | 152 739.00 |
| |
| 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 | 1 961 256.00 | | | 1 961 256.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 961 256.00 | |
I4 DECREASES Grand Total | | | 1 961 256.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 961 256.00 | | | 1 961 256.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 15 600.00 | 15 600.00 | | 15 600.00 |
VC Group and associates | 14 412.00 | 14 412.00 | | 14 412.00 |
VH Loans with a maturity of more than one year at origin | 605 553.00 | 605 553.00 | | 605 553.00 |
VI Group and Associates | 1 679.00 | 1 679.00 | | 1 679.00 |
VK Loans repaid during the year | 116 806.00 | | | 116 806.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 012.00 | 30 012.00 | | 30 012.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 607 233.00 | 607 233.00 | | 607 233.00 |
