| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 9 125 401.00 | 9 275.00 | 9 116 126.00 | 9 125 401.00 |
BJ TOTAL (I) | 9 125 401.00 | 9 275.00 | 9 116 126.00 | 9 125 401.00 |
BZ Other receivables | 13 579.00 | | 13 579.00 | 13 579.00 |
CF Cash and cash equivalents | 16 034.00 | | 16 034.00 | 16 034.00 |
CJ TOTAL (II) | 29 612.00 | | 29 612.00 | 29 612.00 |
CO Grand total (0 to V) | 9 155 014.00 | 9 275.00 | 9 145 739.00 | 9 155 014.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 204 000.00 | 204 000.00 | | 204 000.00 |
DD Legal reserve (1) | 20 400.00 | 20 400.00 | | 20 400.00 |
DG Other reserves | 6 352 485.00 | 5 954 156.00 | | 6 352 485.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 928 835.00 | 794 089.00 | | 928 835.00 |
DL TOTAL (I) | 7 505 720.00 | 6 972 645.00 | | 7 505 720.00 |
DU Loans and Debts from Credit Institutions (3) | | 68 345.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 591 313.00 | 1 962 896.00 | | 1 591 313.00 |
DX Trade payables and related accounts | 48 706.00 | 34 236.00 | | 48 706.00 |
EC TOTAL (IV) | 1 640 019.00 | 2 065 477.00 | | 1 640 019.00 |
EE Grand total (I to V) | 9 145 739.00 | 9 038 121.00 | | 9 145 739.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 4.00 | |
FW Other purchases and external expenses | | | 8 402.00 | |
FX Taxes, duties, and similar payments | | | 113.00 | |
FZ Social Security Contributions | | | 47 320.00 | |
GF Total Operating Expenses (II) | | | 55 835.00 | |
GG - OPERATING RESULT (I - II) | | | -55 832.00 | |
GP Total financial income (V) | | | 990 999.00 | |
GU Total financial expenses (VI) | | | 6 333.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 984 667.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 928 835.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 928 835.00 | 794 089.00 | | 928 835.00 |
| |
| 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 | 8 923 177.00 | | 202 224.00 | 8 923 177.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 125 401.00 | |
I4 DECREASES Grand Total | | | 9 125 401.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 923 177.00 | | 202 224.00 | 8 923 177.00 |
| |
| 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 | 48 706.00 | 48 706.00 | | 48 706.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 591 313.00 | 1 591 313.00 | | 1 591 313.00 |
UL Receivables related to investments | 2 819 887.00 | | | 2 819 887.00 |
VK Loans repaid during the year | 67 940.00 | | | 67 940.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 833 466.00 | 13 579.00 | 2 819 887.00 | 2 833 466.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 640 019.00 | 1 640 019.00 | | 1 640 019.00 |
