| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 711 172.00 | | 4 711 172.00 | 4 711 172.00 |
BZ Other receivables | 1 986 251.00 | | 1 986 251.00 | 1 986 251.00 |
CF Cash and cash equivalents | 745 466.00 | | 745 466.00 | 745 466.00 |
CJ TOTAL (II) | 2 731 717.00 | | 2 731 717.00 | 2 731 717.00 |
CO Grand total (0 to V) | 7 442 889.00 | | 7 442 889.00 | 7 442 889.00 |
CU Other investments | 4 711 172.00 | | 4 711 172.00 | 4 711 172.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 5 500 202.00 | 5 500 202.00 | | 5 500 202.00 |
DH Retained earnings | 482 758.00 | 265 556.00 | | 482 758.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 637 921.00 | 617 201.00 | | 637 921.00 |
DL TOTAL (I) | 6 675 881.00 | 6 437 960.00 | | 6 675 881.00 |
DV Miscellaneous Loans and Financial Debts (4) | 638 488.00 | 708 815.00 | | 638 488.00 |
DX Trade payables and related accounts | 8 520.00 | 8 112.00 | | 8 520.00 |
DY Tax and social security liabilities | 120 000.00 | 131 986.00 | | 120 000.00 |
EC TOTAL (IV) | 767 008.00 | 848 913.00 | | 767 008.00 |
EE Grand total (I to V) | 7 442 889.00 | 7 286 873.00 | | 7 442 889.00 |
EG Accrued income and payables due within one year | 767 008.00 | 848 913.00 | | 767 008.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 050.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 11 050.00 | |
GG - OPERATING RESULT (I - II) | | | -11 050.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 899 050.00 | |
GL Other interest and similar income | | | 294.00 | |
GP Total financial income (V) | | | 899 344.00 | |
GR Interest and similar expenses | | | 14 033.00 | |
GU Total financial expenses (VI) | | | 14 033.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 885 311.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 874 261.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 236 340.00 | 261 166.00 | | 236 340.00 |
HL TOTAL REVENUE (I + III + V + VII) | 899 344.00 | 888 717.00 | | 899 344.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 261 423.00 | 271 516.00 | | 261 423.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 637 921.00 | 617 201.00 | | 637 921.00 |
| |
| 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 | 4 711 172.00 | | | 4 711 172.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 711 172.00 | |
I4 DECREASES Grand Total | | | 4 711 172.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 711 172.00 | | | 4 711 172.00 |
| |
| 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 | 8 520.00 | 8 520.00 | | 8 520.00 |
VC Group and associates | 1 135 234.00 | 1 135 234.00 | | 1 135 234.00 |
VI Group and Associates | 638 488.00 | 638 488.00 | | 638 488.00 |
VM Income taxes | 16 000.00 | 16 000.00 | | 16 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 120 000.00 | 120 000.00 | | 120 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 835 017.00 | 835 017.00 | | 835 017.00 |
