| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 26 250.00 | | 26 250.00 | 26 250.00 |
BJ TOTAL (I) | 3 301 989.00 | 51.00 | 3 301 938.00 | 3 301 989.00 |
BZ Other receivables | 78 970.00 | | 78 970.00 | 78 970.00 |
CF Cash and cash equivalents | 4 266.00 | | 4 266.00 | 4 266.00 |
CJ TOTAL (II) | 83 236.00 | | 83 236.00 | 83 236.00 |
CO Grand total (0 to V) | 3 385 225.00 | 51.00 | 3 385 174.00 | 3 385 225.00 |
CU Other investments | 3 275 739.00 | 51.00 | 3 275 688.00 | 3 275 739.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 800 000.00 | | | 1 800 000.00 |
DD Legal reserve (1) | 29 770.00 | | | 29 770.00 |
DG Other reserves | 887 712.00 | | | 887 712.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 271 975.00 | | | 271 975.00 |
DK Regulated provisions | 50 688.00 | | | 50 688.00 |
DL TOTAL (I) | 3 040 145.00 | | | 3 040 145.00 |
DU Loans and Debts from Credit Institutions (3) | 319 286.00 | | | 319 286.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 543.00 | | | 23 543.00 |
DX Trade payables and related accounts | 2 200.00 | | | 2 200.00 |
EC TOTAL (IV) | 345 029.00 | | | 345 029.00 |
EE Grand total (I to V) | 3 385 174.00 | | | 3 385 174.00 |
EG Accrued income and payables due within one year | 345 029.00 | | | 345 029.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 17 856.00 | |
FX Taxes, duties, and similar payments | | | -250.00 | |
GF Total Operating Expenses (II) | | | 17 606.00 | |
GG - OPERATING RESULT (I - II) | | | -17 606.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 220 000.00 | |
GP Total financial income (V) | | | 220 000.00 | |
GR Interest and similar expenses | | | 9 215.00 | |
GU Total financial expenses (VI) | | | 9 215.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 210 785.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 193 179.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -78 796.00 | | | -78 796.00 |
HL TOTAL REVENUE (I + III + V + VII) | 220 000.00 | | | 220 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -51 975.00 | | | -51 975.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 271 975.00 | | | 271 975.00 |
| |
| 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 | 3 301 989.00 | | | 3 301 989.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 301 989.00 | |
I4 DECREASES Grand Total | | | 3 301 989.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 301 989.00 | | | 3 301 989.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 50 688.00 | | | 50 688.00 |
7B Total provisions for depreciation | 51.00 | | | 51.00 |
7C Grand total | 50 739.00 | | | 50 739.00 |
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 |
8B Suppliers and Related Accounts | 2 200.00 | 2 200.00 | | 2 200.00 |
UP Loans | 26 250.00 | | 26 250.00 | 26 250.00 |
VC Group and associates | 78 796.00 | 78 796.00 | | 78 796.00 |
VH Loans with a maturity of more than one year at origin | 319 286.00 | 319 286.00 | | 319 286.00 |
VI Group and Associates | 23 543.00 | 23 543.00 | | 23 543.00 |
VM Income taxes | 174.00 | 174.00 | | 174.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 105 220.00 | 78 970.00 | 26 250.00 | 105 220.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 345 029.00 | 345 029.00 | | 345 029.00 |
