| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 10 142 151.00 | 6 597 858.00 | 3 544 293.00 | 10 142 151.00 |
BZ Other receivables | 2 554 385.00 | | 2 554 385.00 | 2 554 385.00 |
CJ TOTAL (II) | 2 554 385.00 | | 2 554 385.00 | 2 554 385.00 |
CO Grand total (0 to V) | 12 696 536.00 | 6 597 858.00 | 6 098 678.00 | 12 696 536.00 |
CU Other investments | 10 142 151.00 | 6 597 858.00 | 3 544 293.00 | 10 142 151.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000 000.00 | | | 4 000 000.00 |
DD Legal reserve (1) | 355 163.00 | | | 355 163.00 |
DF Regulated reserves (1) | 73 471.00 | | | 73 471.00 |
DG Other reserves | 1 637 670.00 | | | 1 637 670.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 310.00 | | | 23 310.00 |
DL TOTAL (I) | 6 089 613.00 | | | 6 089 613.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 065.00 | | | 9 065.00 |
EC TOTAL (IV) | 9 065.00 | | | 9 065.00 |
EE Grand total (I to V) | 6 098 678.00 | | | 6 098 678.00 |
EG Accrued income and payables due within one year | 9 065.00 | | | 9 065.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | -6 668.00 | |
FX Taxes, duties, and similar payments | | | 161.00 | |
GF Total Operating Expenses (II) | | | -6 507.00 | |
GG - OPERATING RESULT (I - II) | | | 6 507.00 | |
GL Other interest and similar income | | | 25 868.00 | |
GP Total financial income (V) | | | 25 868.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 25 868.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 375.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 9 065.00 | | | 9 065.00 |
HL TOTAL REVENUE (I + III + V + VII) | 25 868.00 | | | 25 868.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 558.00 | | | 2 558.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 310.00 | | | 23 310.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 6 597 858.00 | | | 6 597 858.00 |
7C Grand total | 6 597 858.00 | | | 6 597 858.00 |
9U on fixed assets – equity investments | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VC Group and associates | 2 553 719.00 | 2 553 719.00 | | 2 553 719.00 |
VI Group and Associates | 9 065.00 | 9 065.00 | | 9 065.00 |
VN Other taxes, similar payments | 666.00 | 666.00 | | 666.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 554 385.00 | 2 554 385.00 | | 2 554 385.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 065.00 | 9 065.00 | | 9 065.00 |
