| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 1 246.00 | | 1 246.00 | 1 246.00 |
BJ TOTAL (I) | 5 003 467.00 | 251 058.00 | 4 752 409.00 | 5 003 467.00 |
BX Customers and related accounts | 2 030.00 | | 2 030.00 | 2 030.00 |
BZ Other receivables | 101 489.00 | | 101 489.00 | 101 489.00 |
CD Marketable securities | 434 789.00 | | 434 789.00 | 434 789.00 |
CF Cash and cash equivalents | 232.00 | | 232.00 | 232.00 |
CJ TOTAL (II) | 538 541.00 | | 538 541.00 | 538 541.00 |
CO Grand total (0 to V) | 5 542 008.00 | 251 058.00 | 5 290 950.00 | 5 542 008.00 |
CU Other investments | 5 002 221.00 | 251 058.00 | 4 751 163.00 | 5 002 221.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 82 171.00 | 82 171.00 | | 82 171.00 |
DD Legal reserve (1) | 8 217.00 | 8 217.00 | | 8 217.00 |
DG Other reserves | 2 033 602.00 | 2 033 602.00 | | 2 033 602.00 |
DH Retained earnings | 1 066 632.00 | 493 508.00 | | 1 066 632.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 342 894.00 | 573 124.00 | | 342 894.00 |
DL TOTAL (I) | 3 533 518.00 | 3 190 623.00 | | 3 533 518.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 753 103.00 | 2 014 500.00 | | 1 753 103.00 |
DX Trade payables and related accounts | 4 329.00 | 4 200.00 | | 4 329.00 |
EC TOTAL (IV) | 1 757 432.00 | 2 018 700.00 | | 1 757 432.00 |
EE Grand total (I to V) | 5 290 950.00 | 5 209 323.00 | | 5 290 950.00 |
EG Accrued income and payables due within one year | 1 757 432.00 | 2 018 700.00 | | 1 757 432.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 4 000.00 | |
FR Total operating income (I) | | | 4 000.00 | |
FW Other purchases and external expenses | | | 3 837.00 | |
GF Total Operating Expenses (II) | | | 3 837.00 | |
GG - OPERATING RESULT (I - II) | | | 162.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 260 689.00 | |
GL Other interest and similar income | | | 8 377.00 | |
GM Reversals of provisions and transfers of expenses | | | 93 401.00 | |
GP Total financial income (V) | | | 362 467.00 | |
GQ Financial allocations to depreciation and provisions | | | 12 572.00 | |
GU Total financial expenses (VI) | | | 12 572.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 349 895.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 350 058.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 164.00 | 7 597.00 | | 7 164.00 |
HL TOTAL REVENUE (I + III + V + VII) | 366 467.00 | 584 400.00 | | 366 467.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 573.00 | 11 276.00 | | 23 573.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 342 894.00 | 573 124.00 | | 342 894.00 |
| |
| 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 | 5 003 467.00 | | | 5 003 467.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 003 467.00 | |
I4 DECREASES Grand Total | | | 5 003 467.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 003 467.00 | | | 5 003 467.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 331 887.00 | 12 572.00 | 93 401.00 | 331 887.00 |
7C Grand total | 331 887.00 | 12 572.00 | 93 401.00 | 331 887.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 12 572.00 | 93 401.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 4.00 | 4.00 | | 4.00 |
8B Suppliers and Related Accounts | 4 329.00 | 4 329.00 | | 4 329.00 |
UP Loans | 1 246.00 | 1 246.00 | | 1 246.00 |
UX Other trade receivables | 2 030.00 | | | 2 030.00 |
VB VAT | 1 443.00 | | | 1 443.00 |
VC Group and associates | 100 000.00 | | | 100 000.00 |
VI Group and Associates | 1 753 099.00 | 1 753 099.00 | | 1 753 099.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 45.00 | | | 45.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 104 765.00 | 104 765.00 | | 104 765.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 757 432.00 | 1 757 432.00 | | 1 757 432.00 |
