| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 332 485.00 | | 1 332 485.00 | 1 332 485.00 |
CF Cash and cash equivalents | 18 848.00 | | 18 848.00 | 18 848.00 |
CJ TOTAL (II) | 18 848.00 | | 18 848.00 | 18 848.00 |
CO Grand total (0 to V) | 1 351 333.00 | | 1 351 333.00 | 1 351 333.00 |
CU Other investments | 1 332 485.00 | | 1 332 485.00 | 1 332 485.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 647 710.00 | | | 647 710.00 |
DB Share, merger, contribution premiums, etc. | 48 120.00 | | | 48 120.00 |
DD Legal reserve (1) | 64 771.00 | | | 64 771.00 |
DG Other reserves | 248 828.00 | | | 248 828.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 725.00 | | | 17 725.00 |
DL TOTAL (I) | 1 027 155.00 | | | 1 027 155.00 |
DU Loans and Debts from Credit Institutions (3) | 160 151.00 | | | 160 151.00 |
DV Miscellaneous Loans and Financial Debts (4) | 157 087.00 | | | 157 087.00 |
DX Trade payables and related accounts | 882.00 | | | 882.00 |
EA Other liabilities | 6 057.00 | | | 6 057.00 |
EC TOTAL (IV) | 324 178.00 | | | 324 178.00 |
EE Grand total (I to V) | 1 351 333.00 | | | 1 351 333.00 |
EG Accrued income and payables due within one year | 146 504.00 | | | 146 504.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 381.00 | |
FX Taxes, duties, and similar payments | | | 151.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 1 538.00 | |
GG - OPERATING RESULT (I - II) | | | -1 538.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 24 522.00 | |
GP Total financial income (V) | | | 24 522.00 | |
GR Interest and similar expenses | | | 5 379.00 | |
GU Total financial expenses (VI) | | | 5 379.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 19 143.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 605.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 120.00 | | | 120.00 |
HD Total exceptional income (VII) | 120.00 | | | 120.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 120.00 | | | 120.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 643.00 | | | 24 643.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 917.00 | | | 6 917.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 725.00 | | | 17 725.00 |
| |
| 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 | 1 359 161.00 | | | 1 359 161.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 332 485.00 | |
I4 DECREASES Grand Total | | | 1 332 485.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 359 161.00 | | | 1 359 161.00 |
| |
| 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 | 75 042.00 | 14 277.00 | 60 766.00 | 75 042.00 |
8B Suppliers and Related Accounts | 882.00 | 882.00 | | 882.00 |
8K Other liabilities (including liabilities related to repo transactions) | 88 103.00 | 88 103.00 | | 88 103.00 |
VH Loans with a maturity of more than one year at origin | 160 152.00 | 43 243.00 | 116 909.00 | 160 152.00 |
VK Loans repaid during the year | 56 697.00 | | | 56 697.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 324 178.00 | 146 504.00 | 177 674.00 | 324 178.00 |
