| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 3 722.00 | | 3 722.00 | 3 722.00 |
BJ TOTAL (I) | 440 895.00 | | 440 895.00 | 440 895.00 |
BZ Other receivables | 40 541.00 | | 40 541.00 | 40 541.00 |
CF Cash and cash equivalents | 5 865.00 | | 5 865.00 | 5 865.00 |
CJ TOTAL (II) | 46 406.00 | | 46 406.00 | 46 406.00 |
CO Grand total (0 to V) | 487 302.00 | | 487 302.00 | 487 302.00 |
CU Other investments | 437 173.00 | | 437 173.00 | 437 173.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | | | 3 000.00 |
DG Other reserves | 251 455.00 | | | 251 455.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 52 831.00 | | | 52 831.00 |
DL TOTAL (I) | 337 286.00 | | | 337 286.00 |
DU Loans and Debts from Credit Institutions (3) | 52 161.00 | | | 52 161.00 |
DV Miscellaneous Loans and Financial Debts (4) | 97 369.00 | | | 97 369.00 |
DX Trade payables and related accounts | 486.00 | | | 486.00 |
EC TOTAL (IV) | 150 016.00 | | | 150 016.00 |
EE Grand total (I to V) | 487 302.00 | | | 487 302.00 |
EG Accrued income and payables due within one year | 142 247.00 | | | 142 247.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 166.00 | |
GF Total Operating Expenses (II) | | | 3 166.00 | |
GG - OPERATING RESULT (I - II) | | | -3 166.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 000.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 60 002.00 | |
GR Interest and similar expenses | | | 1 552.00 | |
GU Total financial expenses (VI) | | | 1 552.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 58 450.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 55 283.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 3 605.00 | | | 3 605.00 |
HH Total exceptional expenses (VIII) | 3 605.00 | | | 3 605.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 605.00 | | | -3 605.00 |
HK Income tax | -1 153.00 | | | -1 153.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 002.00 | | | 60 002.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 171.00 | | | 7 171.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 52 831.00 | | | 52 831.00 |
| |
| 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 | 486.00 | 486.00 | | 486.00 |
UT Other financial assets | 3 722.00 | | 3 722.00 | 3 722.00 |
VC Group and associates | 18 912.00 | 18 912.00 | | 18 912.00 |
VH Loans with a maturity of more than one year at origin | 52 161.00 | 44 392.00 | 7 769.00 | 52 161.00 |
VI Group and Associates | 97 369.00 | 97 369.00 | | 97 369.00 |
VK Loans repaid during the year | 42 073.00 | | | 42 073.00 |
VM Income taxes | 21 629.00 | 21 629.00 | | 21 629.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 263.00 | 40 541.00 | 3 722.00 | 44 263.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 150 016.00 | 142 247.00 | 7 769.00 | 150 016.00 |
