| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 7 978 956.00 | | 7 978 956.00 | 7 978 956.00 |
BX Customers and related accounts | 7 200.00 | | 7 200.00 | 7 200.00 |
BZ Other receivables | 1 347 651.00 | | 1 347 651.00 | 1 347 651.00 |
CF Cash and cash equivalents | 643 889.00 | | 643 889.00 | 643 889.00 |
CJ TOTAL (II) | 1 998 740.00 | | 1 998 740.00 | 1 998 740.00 |
CO Grand total (0 to V) | 9 977 697.00 | | 9 977 697.00 | 9 977 697.00 |
CU Other investments | 7 978 956.00 | | 7 978 956.00 | 7 978 956.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 082 176.00 | | | 4 082 176.00 |
DD Legal reserve (1) | 408 218.00 | | | 408 218.00 |
DG Other reserves | 3 579 539.00 | | | 3 579 539.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 178 064.00 | | | 178 064.00 |
DL TOTAL (I) | 8 247 998.00 | | | 8 247 998.00 |
DU Loans and Debts from Credit Institutions (3) | 1 712 976.00 | | | 1 712 976.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 726.00 | | | 8 726.00 |
DX Trade payables and related accounts | 7 996.00 | | | 7 996.00 |
EC TOTAL (IV) | 1 729 698.00 | | | 1 729 698.00 |
EE Grand total (I to V) | 9 977 697.00 | | | 9 977 697.00 |
EG Accrued income and payables due within one year | 459 515.00 | | | 459 515.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 200.00 | | 7 200.00 | 7 200.00 |
FJ Net sales | 7 200.00 | | 7 200.00 | 7 200.00 |
FR Total operating income (I) | | | 7 200.00 | |
FW Other purchases and external expenses | | | 6 396.00 | |
FX Taxes, duties, and similar payments | | | 142.00 | |
GF Total Operating Expenses (II) | | | 6 538.00 | |
GG - OPERATING RESULT (I - II) | | | 661.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 193 970.00 | |
GL Other interest and similar income | | | 59 581.00 | |
GP Total financial income (V) | | | 253 551.00 | |
GR Interest and similar expenses | | | 77 131.00 | |
GU Total financial expenses (VI) | | | 77 131.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 176 419.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 177 080.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -984.00 | | | -984.00 |
HL TOTAL REVENUE (I + III + V + VII) | 260 751.00 | | | 260 751.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 82 686.00 | | | 82 686.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 178 064.00 | | | 178 064.00 |
| |
| 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 | 7 978 957.00 | | | 7 978 957.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 978 957.00 | |
I4 DECREASES Grand Total | | | 7 978 957.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 978 957.00 | | | 7 978 957.00 |
| |
| 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 | 7 996.00 | 7 996.00 | | 7 996.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 726.00 | 8 726.00 | | 8 726.00 |
UX Other trade receivables | 7 200.00 | | | 7 200.00 |
VH Loans with a maturity of more than one year at origin | 1 712 977.00 | 442 793.00 | 1 270 184.00 | 1 712 977.00 |
VK Loans repaid during the year | 425 604.00 | | | 425 604.00 |
VP Miscellaneous | 1 347 651.00 | | | 1 347 651.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 354 851.00 | 1 354 851.00 | | 1 354 851.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 729 699.00 | 459 515.00 | 1 270 184.00 | 1 729 699.00 |
