| |
| 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 | 637 276.00 | | 637 276.00 | 637 276.00 |
CF Cash and cash equivalents | 6 128.00 | | 6 128.00 | 6 128.00 |
CH Prepaid expenses | 350.00 | | 350.00 | 350.00 |
CJ TOTAL (II) | 643 753.00 | | 643 753.00 | 643 753.00 |
CO Grand total (0 to V) | 3 346 498.00 | | 3 346 498.00 | 3 346 498.00 |
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 | 1 190 892.00 | 841 483.00 | | 1 190 892.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 163 145.00 | 404 409.00 | | 163 145.00 |
DL TOTAL (I) | 2 826 125.00 | 2 717 980.00 | | 2 826 125.00 |
DU Loans and Debts from Credit Institutions (3) | 289 603.00 | 451 832.00 | | 289 603.00 |
DV Miscellaneous Loans and Financial Debts (4) | 223 447.00 | 223 258.00 | | 223 447.00 |
DX Trade payables and related accounts | 2 135.00 | 2 068.00 | | 2 135.00 |
EA Other liabilities | 5 189.00 | 5 069.00 | | 5 189.00 |
EC TOTAL (IV) | 520 373.00 | 682 226.00 | | 520 373.00 |
EE Grand total (I to V) | 3 346 498.00 | 3 400 207.00 | | 3 346 498.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 751.00 | |
GF Total Operating Expenses (II) | | | 10 751.00 | |
GG - OPERATING RESULT (I - II) | | | -10 751.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 179 821.00 | |
GL Other interest and similar income | | | 10 406.00 | |
GP Total financial income (V) | | | 190 227.00 | |
GR Interest and similar expenses | | | 16 332.00 | |
GU Total financial expenses (VI) | | | 16 332.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 173 896.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 163 145.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 190 227.00 | 433 574.00 | | 190 227.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 083.00 | 29 165.00 | | 27 083.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 163 145.00 | 404 409.00 | | 163 145.00 |
| |
| 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 | 2 135.00 | 2 135.00 | | 2 135.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 189.00 | 5 189.00 | | 5 189.00 |
UT Other financial assets | 20 000.00 | 20 000.00 | | 20 000.00 |
VC Group and associates | 637 276.00 | 637 276.00 | | 637 276.00 |
VH Loans with a maturity of more than one year at origin | 289 603.00 | 124 003.00 | 165 600.00 | 289 603.00 |
VI Group and Associates | 223 447.00 | 223 447.00 | | 223 447.00 |
VS Prepaid expenses | 350.00 | 350.00 | | 350.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 657 626.00 | 657 626.00 | | 657 626.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 520 373.00 | 354 774.00 | 165 600.00 | 520 373.00 |
