| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 551 923.00 | | 551 923.00 | 551 923.00 |
BZ Other receivables | 100 540.00 | | 100 540.00 | 100 540.00 |
CF Cash and cash equivalents | 33 051.00 | | 33 051.00 | 33 051.00 |
CJ TOTAL (II) | 133 592.00 | | 133 592.00 | 133 592.00 |
CO Grand total (0 to V) | 685 515.00 | | 685 515.00 | 685 515.00 |
CS Evaluated investments - equity method | 551 923.00 | | 551 923.00 | 551 923.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 716.00 | | | 40 716.00 |
DL TOTAL (I) | 80 716.00 | | | 80 716.00 |
DU Loans and Debts from Credit Institutions (3) | 552 188.00 | | | 552 188.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 211.00 | | | 50 211.00 |
DX Trade payables and related accounts | 2 400.00 | | | 2 400.00 |
EC TOTAL (IV) | 604 798.00 | | | 604 798.00 |
EE Grand total (I to V) | 685 515.00 | | | 685 515.00 |
EG Accrued income and payables due within one year | 66 216.00 | | | 66 216.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 436.00 | |
FX Taxes, duties, and similar payments | | | 562.00 | |
GF Total Operating Expenses (II) | | | 6 998.00 | |
GG - OPERATING RESULT (I - II) | | | -6 998.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GP Total financial income (V) | | | 50 356.00 | |
GR Interest and similar expenses | | | 2 642.00 | |
GU Total financial expenses (VI) | | | 2 642.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 47 714.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 716.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 50 356.00 | | | 50 356.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 640.00 | | | 9 640.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 40 716.00 | | | 40 716.00 |
| |
| 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 | | | 551 923.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 551 923.00 | |
I4 DECREASES Grand Total | | | 551 923.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 551 923.00 | |
| |
| 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 | 2 400.00 | 2 400.00 | | 2 400.00 |
VC Group and associates | 100 436.00 | 100 436.00 | | 100 436.00 |
VH Loans with a maturity of more than one year at origin | 552 188.00 | 63 605.00 | 441 846.00 | 552 188.00 |
VI Group and Associates | 50 211.00 | 211.00 | | 50 211.00 |
VJ Loans taken out during the year | 552 000.00 | | | 552 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 104.00 | 104.00 | | 104.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 100 540.00 | 100 540.00 | | 100 540.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 604 798.00 | 66 216.00 | 441 846.00 | 604 798.00 |
