| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 614 408.00 | | 1 614 408.00 | 1 614 408.00 |
BJ TOTAL (I) | 2 029 188.00 | | 2 029 188.00 | 2 029 188.00 |
BZ Other receivables | 23 244.00 | | 23 244.00 | 23 244.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 114 740.00 | | 114 740.00 | 114 740.00 |
CJ TOTAL (II) | 137 984.00 | | 137 984.00 | 137 984.00 |
CO Grand total (0 to V) | 2 167 172.00 | | 2 167 172.00 | 2 167 172.00 |
CU Other investments | 414 780.00 | | 414 780.00 | 414 780.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 087 344.00 | 1 087 344.00 | | 1 087 344.00 |
DD Legal reserve (1) | 33 277.00 | 27 440.00 | | 33 277.00 |
DG Other reserves | 456 455.00 | 345 571.00 | | 456 455.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 139 401.00 | 116 721.00 | | 139 401.00 |
DL TOTAL (I) | 1 716 477.00 | 1 577 076.00 | | 1 716 477.00 |
DV Miscellaneous Loans and Financial Debts (4) | 59 993.00 | 59 993.00 | | 59 993.00 |
DX Trade payables and related accounts | 2 622.00 | 2 478.00 | | 2 622.00 |
DY Tax and social security liabilities | | 3 867.00 | | |
DZ Fixed asset liabilities and related accounts | 388 080.00 | 388 080.00 | | 388 080.00 |
EC TOTAL (IV) | 450 695.00 | 454 418.00 | | 450 695.00 |
EE Grand total (I to V) | 2 167 172.00 | 2 031 494.00 | | 2 167 172.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 626.00 | |
GE Other Expenses | | | 49.00 | |
GF Total Operating Expenses (II) | | | 3 299.00 | |
GG - OPERATING RESULT (I - II) | | | -3 299.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 28 530.00 | |
GL Other interest and similar income | | | 158 242.00 | |
GP Total financial income (V) | | | 186 773.00 | |
GR Interest and similar expenses | | | 52 376.00 | |
GU Total financial expenses (VI) | | | 52 376.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 134 397.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 131 098.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 3.00 | | | 3.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3.00 | | | -3.00 |
HK Income tax | -8 307.00 | -9 210.00 | | -8 307.00 |
HL TOTAL REVENUE (I + III + V + VII) | 186 773.00 | 165 610.00 | | 186 773.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 372.00 | 48 889.00 | | 47 372.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 139 401.00 | 116 721.00 | | 139 401.00 |
| |
| 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 | 1 707 358.00 | | 344 692.00 | 1 707 358.00 |
I3 DECREASES Total Financial Fixed Assets | | 22 862.00 | 2 029 188.00 | |
I4 DECREASES Grand Total | | 22 862.00 | 2 029 188.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 707 358.00 | | 344 692.00 | 1 707 358.00 |
| |
| 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 | 2 622.00 | 2 622.00 | | 2 622.00 |
8J Fixed Asset Liabilities and Related Accounts | 388 080.00 | | | 388 080.00 |
UL Receivables related to investments | 1 614 408.00 | 1 614 408.00 | | 1 614 408.00 |
VI Group and Associates | 59 993.00 | 59 993.00 | | 59 993.00 |
VM Income taxes | 23 244.00 | | | 23 244.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 637 652.00 | 1 637 652.00 | | 1 637 652.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 450 695.00 | 62 615.00 | | 450 695.00 |
