| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 30 790.00 | | 30 790.00 | 30 790.00 |
BJ TOTAL (I) | 725 050.00 | | 725 050.00 | 725 050.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 666.00 | | 666.00 | 666.00 |
CJ TOTAL (II) | 666.00 | | 666.00 | 666.00 |
CO Grand total (0 to V) | 725 716.00 | | 725 716.00 | 725 716.00 |
CS Evaluated investments - equity method | 694 260.00 | | 694 260.00 | 694 260.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DD Legal reserve (1) | 6 000.00 | 6 000.00 | | 6 000.00 |
DG Other reserves | 48 844.00 | 4 642.00 | | 48 844.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 85 288.00 | 44 202.00 | | 85 288.00 |
DL TOTAL (I) | 200 132.00 | 114 844.00 | | 200 132.00 |
DU Loans and Debts from Credit Institutions (3) | 10 173.00 | | | 10 173.00 |
DV Miscellaneous Loans and Financial Debts (4) | 510 011.00 | 607 934.00 | | 510 011.00 |
DX Trade payables and related accounts | 5 400.00 | 3 744.00 | | 5 400.00 |
EC TOTAL (IV) | 525 584.00 | 611 678.00 | | 525 584.00 |
EE Grand total (I to V) | 725 716.00 | 726 522.00 | | 725 716.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 253.00 | |
GF Total Operating Expenses (II) | | | 2 253.00 | |
GG - OPERATING RESULT (I - II) | | | -2 253.00 | |
GP Total financial income (V) | | | 104 400.00 | |
GU Total financial expenses (VI) | | | 16 859.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 87 541.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 85 288.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 104 400.00 | 64 728.00 | | 104 400.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 112.00 | 20 526.00 | | 19 112.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 85 288.00 | 44 202.00 | | 85 288.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 459 509.00 | 118 303.00 | 341 206.00 | 459 509.00 |
8B Suppliers and Related Accounts | 5 400.00 | 5 400.00 | | 5 400.00 |
UT Other financial assets | 30 790.00 | | 30 790.00 | 30 790.00 |
VG Loans with a maturity of up to one year at origin | 10 173.00 | 10 173.00 | | 10 173.00 |
VI Group and Associates | 50 502.00 | 50 502.00 | | 50 502.00 |
VK Loans repaid during the year | 114 577.00 | | | 114 577.00 |
VS Prepaid expenses | 666.00 | 666.00 | | 666.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 456.00 | 666.00 | 30 790.00 | 31 456.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 525 584.00 | 184 378.00 | 341 206.00 | 525 584.00 |
