| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 94 326.00 | | 94 326.00 | 94 326.00 |
BJ TOTAL (I) | 1 712 523.00 | | 1 712 523.00 | 1 712 523.00 |
CO Grand total (0 to V) | 1 712 523.00 | | 1 712 523.00 | 1 712 523.00 |
CP Shares due in less than one year | 94 326.00 | | | 94 326.00 |
CU Other investments | 1 618 197.00 | | 1 618 197.00 | 1 618 197.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 390 016.00 | | | 390 016.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 387 036.00 | | | 387 036.00 |
DL TOTAL (I) | 777 052.00 | | | 777 052.00 |
DU Loans and Debts from Credit Institutions (3) | 907 393.00 | | | 907 393.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 438.00 | | | 5 438.00 |
DX Trade payables and related accounts | 22 550.00 | | | 22 550.00 |
DY Tax and social security liabilities | 89.00 | | | 89.00 |
EC TOTAL (IV) | 935 470.00 | | | 935 470.00 |
EE Grand total (I to V) | 1 712 523.00 | | | 1 712 523.00 |
EG Accrued income and payables due within one year | 85 470.00 | | | 85 470.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 53 206.00 | | | 53 206.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 31 054.00 | |
GF Total Operating Expenses (II) | | | 31 054.00 | |
GG - OPERATING RESULT (I - II) | | | -31 054.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 422 343.00 | |
GL Other interest and similar income | | | 287.00 | |
GP Total financial income (V) | | | 422 631.00 | |
GR Interest and similar expenses | | | 4 452.00 | |
GU Total financial expenses (VI) | | | 4 452.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 418 179.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 387 125.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 89.00 | | | 89.00 |
HL TOTAL REVENUE (I + III + V + VII) | 422 631.00 | | | 422 631.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 35 595.00 | | | 35 595.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 387 036.00 | | | 387 036.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | | 1 712 523.00 | |
I4 DECREASES Grand Total | | | 1 712 523.00 | |
| |
| 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 | 22 550.00 | 22 550.00 | | 22 550.00 |
UL Receivables related to investments | 94 326.00 | 94 326.00 | | 94 326.00 |
VI Group and Associates | 5 438.00 | 5 438.00 | | 5 438.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 94 326.00 | 94 326.00 | | 94 326.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 935 471.00 | 85 471.00 | 366 166.00 | 935 471.00 |
