| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | 6 464 423.00 | | 6 464 423.00 | 6 464 423.00 |
BZ Other receivables | 28 214.00 | | 28 214.00 | 28 214.00 |
CF Cash and cash equivalents | 10 043.00 | | 10 043.00 | 10 043.00 |
CJ TOTAL (II) | 38 257.00 | | 38 257.00 | 38 257.00 |
CO Grand total (0 to V) | 6 502 679.00 | | 6 502 679.00 | 6 502 679.00 |
CU Other investments | 6 464 423.00 | | 6 464 423.00 | 6 464 423.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 140.00 | 38 140.00 | | 38 140.00 |
DD Legal reserve (1) | 3 814.00 | 3 814.00 | | 3 814.00 |
DE Statutory or contractual reserves | 6 021 314.00 | 6 360 965.00 | | 6 021 314.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 187 002.00 | 20 349.00 | | 187 002.00 |
DL TOTAL (I) | 6 250 270.00 | 6 423 268.00 | | 6 250 270.00 |
DV Miscellaneous Loans and Financial Debts (4) | 230 393.00 | 1 609 330.00 | | 230 393.00 |
DX Trade payables and related accounts | 21 119.00 | 16 087.00 | | 21 119.00 |
DY Tax and social security liabilities | 397.00 | 114.00 | | 397.00 |
DZ Fixed asset liabilities and related accounts | 500.00 | 500.00 | | 500.00 |
EC TOTAL (IV) | 252 409.00 | 1 626 031.00 | | 252 409.00 |
EE Grand total (I to V) | 6 502 679.00 | 8 049 299.00 | | 6 502 679.00 |
EI Including equity loans | 230 393.00 | | | 230 393.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 913.00 | |
GF Total Operating Expenses (II) | | | 9 913.00 | |
GG - OPERATING RESULT (I - II) | | | -9 913.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 107.00 | |
GK Income from other securities and fixed asset receivables | | | 2 796.00 | |
GP Total financial income (V) | | | 2 903.00 | |
GR Interest and similar expenses | | | 854.00 | |
GU Total financial expenses (VI) | | | 854.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 049.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 863.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 056 386.00 | | | 1 056 386.00 |
HD Total exceptional income (VII) | 1 056 386.00 | | | 1 056 386.00 |
HF Exceptional expenses on capital transactions | 856 520.00 | | | 856 520.00 |
HH Total exceptional expenses (VIII) | 856 520.00 | | | 856 520.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 199 867.00 | | | 199 867.00 |
HK Income tax | 5 001.00 | 3 591.00 | | 5 001.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 059 290.00 | 56 133.00 | | 1 059 290.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 872 287.00 | 35 785.00 | | 872 287.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 187 002.00 | 20 349.00 | | 187 002.00 |
| |
| 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 | 7 918 522.00 | | 920.00 | 7 918 522.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 455 020.00 | 6 464 423.00 | |
I4 DECREASES Grand Total | | 1 455 020.00 | 6 464 423.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 918 522.00 | | 920.00 | 7 918 522.00 |
| |
| 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 | 21 119.00 | 21 119.00 | | 21 119.00 |
8J Fixed Asset Liabilities and Related Accounts | 500.00 | 500.00 | | 500.00 |
VC Group and associates | 457.00 | | | 457.00 |
VI Group and Associates | 230 791.00 | 230 791.00 | | 230 791.00 |
VM Income taxes | 25 917.00 | | | 25 917.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 840.00 | | | 1 840.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 214.00 | 28 214.00 | | 28 214.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 252 409.00 | 252 409.00 | | 252 409.00 |
