| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 680 044.00 | | 1 680 044.00 | 1 680 044.00 |
CF Cash and cash equivalents | 7 297.00 | | 7 297.00 | 7 297.00 |
CJ TOTAL (II) | 7 297.00 | | 7 297.00 | 7 297.00 |
CO Grand total (0 to V) | 1 687 342.00 | | 1 687 342.00 | 1 687 342.00 |
CU Other investments | 1 680 044.00 | | 1 680 044.00 | 1 680 044.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 186 680.00 | 130 000.00 | | 186 680.00 |
DB Share, merger, contribution premiums, etc. | 103 428.00 | | | 103 428.00 |
DD Legal reserve (1) | 13 000.00 | 13 000.00 | | 13 000.00 |
DG Other reserves | 186 961.00 | 72 878.00 | | 186 961.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 110 705.00 | 114 083.00 | | 110 705.00 |
DL TOTAL (I) | 600 775.00 | 329 961.00 | | 600 775.00 |
DU Loans and Debts from Credit Institutions (3) | 1 064 974.00 | 1 185 023.00 | | 1 064 974.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 317.00 | 6 314.00 | | 6 317.00 |
DX Trade payables and related accounts | 10 944.00 | 2 807.00 | | 10 944.00 |
EA Other liabilities | 4 331.00 | 1 000.00 | | 4 331.00 |
EC TOTAL (IV) | 1 086 566.00 | 1 195 145.00 | | 1 086 566.00 |
EE Grand total (I to V) | 1 687 342.00 | 1 525 107.00 | | 1 687 342.00 |
EG Accrued income and payables due within one year | 32 540.00 | 141 119.00 | | 32 540.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 094.00 | |
FZ Social Security Contributions | | | 9 500.00 | |
GF Total Operating Expenses (II) | | | 19 594.00 | |
GG - OPERATING RESULT (I - II) | | | -19 594.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 161 994.00 | |
GP Total financial income (V) | | | 161 994.00 | |
GR Interest and similar expenses | | | 31 696.00 | |
GU Total financial expenses (VI) | | | 31 696.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 130 297.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 110 703.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | 5 617.00 | | 1.00 |
HD Total exceptional income (VII) | 1.00 | 5 617.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | 5 617.00 | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 161 996.00 | 151 417.00 | | 161 996.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 291.00 | 37 334.00 | | 51 291.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 110 705.00 | 114 083.00 | | 110 705.00 |
| |
| 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 | 1 519 936.00 | | | 1 519 936.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 680 044.00 | |
I4 DECREASES Grand Total | | | 1 680 044.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 519 936.00 | | | 1 519 936.00 |
| |
| 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 | 10 944.00 | 10 944.00 | | 10 944.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 648.00 | 10 648.00 | | 10 648.00 |
VH Loans with a maturity of more than one year at origin | 1 064 974.00 | 10 947.00 | | 1 064 974.00 |
VK Loans repaid during the year | 115 600.00 | | | 115 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 086 566.00 | 32 540.00 | | 1 086 566.00 |
