| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 514 883.00 | | 5 514 883.00 | 5 514 883.00 |
BZ Other receivables | 1 599 777.00 | | 1 599 777.00 | 1 599 777.00 |
CJ TOTAL (II) | 1 599 777.00 | | 1 599 777.00 | 1 599 777.00 |
CO Grand total (0 to V) | 7 114 660.00 | | 7 114 660.00 | 7 114 660.00 |
CU Other investments | 5 514 883.00 | | 5 514 883.00 | 5 514 883.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 958 513.00 | 1 958 513.00 | | 1 958 513.00 |
DD Legal reserve (1) | 195 852.00 | 195 852.00 | | 195 852.00 |
DG Other reserves | 492 872.00 | 492 872.00 | | 492 872.00 |
DH Retained earnings | 3 646 008.00 | 3 646 008.00 | | 3 646 008.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 819 015.00 | 872 069.00 | | 819 015.00 |
DL TOTAL (I) | 7 112 260.00 | 7 165 314.00 | | 7 112 260.00 |
DX Trade payables and related accounts | 2 400.00 | 2 400.00 | | 2 400.00 |
EA Other liabilities | | 7 205.00 | | |
EC TOTAL (IV) | 2 400.00 | 9 605.00 | | 2 400.00 |
EE Grand total (I to V) | 7 114 660.00 | 7 174 919.00 | | 7 114 660.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 3 070.00 | |
GF Total Operating Expenses (II) | | | 3 070.00 | |
GG - OPERATING RESULT (I - II) | | | -3 070.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 992 371.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 992 371.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 992 371.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 989 300.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 170 285.00 | 172 025.00 | | 170 285.00 |
HL TOTAL REVENUE (I + III + V + VII) | 992 371.00 | 1 046 557.00 | | 992 371.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 173 355.00 | 174 487.00 | | 173 355.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 819 015.00 | 872 069.00 | | 819 015.00 |
| |
| 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 | 5 514 883.00 | | | 5 514 883.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 514 883.00 | |
I4 DECREASES Grand Total | | | 5 514 883.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 514 883.00 | | | 5 514 883.00 |
| |
| 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 | 1 598 038.00 | | | 1 598 038.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 739.00 | | | 1 739.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 599 777.00 | 1 599 777.00 | | 1 599 777.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 400.00 | 2 400.00 | | 2 400.00 |
