| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 108 320.00 | | 2 108 320.00 | 2 108 320.00 |
BZ Other receivables | 111 249.00 | | 111 249.00 | 111 249.00 |
CF Cash and cash equivalents | 38 087.00 | | 38 087.00 | 38 087.00 |
CH Prepaid expenses | 233.00 | | 233.00 | 233.00 |
CJ TOTAL (II) | 149 569.00 | | 149 569.00 | 149 569.00 |
CO Grand total (0 to V) | 2 257 889.00 | | 2 257 889.00 | 2 257 889.00 |
CS Evaluated investments - equity method | 2 108 320.00 | | 2 108 320.00 | 2 108 320.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 271 814.00 | 271 814.00 | | 271 814.00 |
DD Legal reserve (1) | 27 181.00 | 27 181.00 | | 27 181.00 |
DG Other reserves | 918 617.00 | 762 184.00 | | 918 617.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 137 847.00 | 183 527.00 | | 137 847.00 |
DL TOTAL (I) | 1 355 459.00 | 1 244 706.00 | | 1 355 459.00 |
DU Loans and Debts from Credit Institutions (3) | 799 535.00 | 156 777.00 | | 799 535.00 |
DV Miscellaneous Loans and Financial Debts (4) | 102 003.00 | 143 154.00 | | 102 003.00 |
DX Trade payables and related accounts | 892.00 | 982.00 | | 892.00 |
EC TOTAL (IV) | 902 430.00 | 300 912.00 | | 902 430.00 |
EE Grand total (I to V) | 2 257 889.00 | 1 545 619.00 | | 2 257 889.00 |
EG Accrued income and payables due within one year | 232 095.00 | 193 886.00 | | 232 095.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 49 276.00 | |
FX Taxes, duties, and similar payments | | | 158.00 | |
GF Total Operating Expenses (II) | | | 49 434.00 | |
GG - OPERATING RESULT (I - II) | | | -49 434.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 190 005.00 | |
GL Other interest and similar income | | | 1 255.00 | |
GP Total financial income (V) | | | 191 260.00 | |
GR Interest and similar expenses | | | 9 572.00 | |
GU Total financial expenses (VI) | | | 9 572.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 181 688.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 132 254.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 153.00 | | | 153.00 |
HD Total exceptional income (VII) | 153.00 | | | 153.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 153.00 | | | 153.00 |
HK Income tax | -5 440.00 | -2 286.00 | | -5 440.00 |
HL TOTAL REVENUE (I + III + V + VII) | 191 413.00 | 191 369.00 | | 191 413.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 53 566.00 | 7 841.00 | | 53 566.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 137 847.00 | 183 527.00 | | 137 847.00 |
| |
| 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 | 1 400 470.00 | | 707 850.00 | 1 400 470.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 108 320.00 | |
I4 DECREASES Grand Total | | | 2 108 320.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 400 470.00 | | 707 850.00 | 1 400 470.00 |
| |
| 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 | 28 105.00 | 28 105.00 | | 28 105.00 |
8B Suppliers and Related Accounts | 893.00 | 893.00 | | 893.00 |
VH Loans with a maturity of more than one year at origin | 799 535.00 | 129 199.00 | 266 937.00 | 799 535.00 |
VI Group and Associates | 73 898.00 | 73 898.00 | | 73 898.00 |
VJ Loans taken out during the year | 758 750.00 | | | 758 750.00 |
VK Loans repaid during the year | 171 972.00 | | | 171 972.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 902 430.00 | 232 095.00 | 266 937.00 | 902 430.00 |
