| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 961 832.00 | | 6 961 832.00 | 6 961 832.00 |
CF Cash and cash equivalents | 11 218.00 | | 11 218.00 | 11 218.00 |
CJ TOTAL (II) | 11 218.00 | | 11 218.00 | 11 218.00 |
CO Grand total (0 to V) | 6 973 050.00 | | 6 973 050.00 | 6 973 050.00 |
CU Other investments | 6 961 832.00 | | 6 961 832.00 | 6 961 832.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 892 752.00 | | | 5 892 752.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 157 712.00 | | | 157 712.00 |
DL TOTAL (I) | 6 050 464.00 | | | 6 050 464.00 |
DU Loans and Debts from Credit Institutions (3) | 920 357.00 | | | 920 357.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 405.00 | | | 1 405.00 |
DX Trade payables and related accounts | 600.00 | | | 600.00 |
DY Tax and social security liabilities | 223.00 | | | 223.00 |
EC TOTAL (IV) | 922 586.00 | | | 922 586.00 |
EE Grand total (I to V) | 6 973 050.00 | | | 6 973 050.00 |
EG Accrued income and payables due within one year | 155 612.00 | | | 155 612.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 555.00 | |
FX Taxes, duties, and similar payments | | | 223.00 | |
GF Total Operating Expenses (II) | | | 5 778.00 | |
GG - OPERATING RESULT (I - II) | | | -5 778.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 166 314.00 | |
GP Total financial income (V) | | | 166 314.00 | |
GR Interest and similar expenses | | | 2 823.00 | |
GU Total financial expenses (VI) | | | 2 823.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 163 491.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 157 712.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 166 314.00 | | | 166 314.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 602.00 | | | 8 602.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 157 712.00 | | | 157 712.00 |
| |
| 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 | | | 6 961 833.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 6 961 832.00 | |
I4 DECREASES Grand Total | | | 6 961 832.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 6 961 833.00 | |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
8D Social Security and Other Social Organizations | 223.00 | 223.00 | | 223.00 |
VH Loans with a maturity of more than one year at origin | 920 357.00 | 153 384.00 | 612 229.00 | 920 357.00 |
VI Group and Associates | 1 406.00 | 1 406.00 | | 1 406.00 |
VJ Loans taken out during the year | 1 069 080.00 | | | 1 069 080.00 |
VK Loans repaid during the year | 150 722.00 | | | 150 722.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 922 586.00 | 155 613.00 | 612 229.00 | 922 586.00 |
