| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 502 822.00 | | 502 822.00 | 502 822.00 |
BJ TOTAL (I) | 3 501 812.00 | | 3 501 812.00 | 3 501 812.00 |
BZ Other receivables | 8 597.00 | | 8 597.00 | 8 597.00 |
CD Marketable securities | 475 000.00 | | 475 000.00 | 475 000.00 |
CF Cash and cash equivalents | 984 325.00 | | 984 325.00 | 984 325.00 |
CJ TOTAL (II) | 1 467 922.00 | | 1 467 922.00 | 1 467 922.00 |
CO Grand total (0 to V) | 4 969 733.00 | | 4 969 733.00 | 4 969 733.00 |
CU Other investments | 2 998 990.00 | | 2 998 990.00 | 2 998 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 650 000.00 | 650 000.00 | | 650 000.00 |
DD Legal reserve (1) | 65 000.00 | 26 800.00 | | 65 000.00 |
DG Other reserves | 2 419 275.00 | 2 360 470.00 | | 2 419 275.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 147 310.00 | 162 005.00 | | 147 310.00 |
DL TOTAL (I) | 3 281 584.00 | 3 199 275.00 | | 3 281 584.00 |
DU Loans and Debts from Credit Institutions (3) | 764 655.00 | 831 748.00 | | 764 655.00 |
DV Miscellaneous Loans and Financial Debts (4) | 920 400.00 | 814 124.00 | | 920 400.00 |
DX Trade payables and related accounts | 3 094.00 | 2 832.00 | | 3 094.00 |
DY Tax and social security liabilities | | 33 179.00 | | |
EC TOTAL (IV) | 1 688 149.00 | 1 681 883.00 | | 1 688 149.00 |
EE Grand total (I to V) | 4 969 733.00 | 4 881 158.00 | | 4 969 733.00 |
EG Accrued income and payables due within one year | 991 859.00 | 916 746.00 | | 991 859.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 912.00 | | 5 912.00 | 5 912.00 |
FJ Net sales | 5 912.00 | | 5 912.00 | 5 912.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 5 913.00 | |
FW Other purchases and external expenses | | | 12 600.00 | |
FX Taxes, duties, and similar payments | | | 188.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 12 789.00 | |
GG - OPERATING RESULT (I - II) | | | -6 877.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 230 336.00 | |
GL Other interest and similar income | | | 10 653.00 | |
GP Total financial income (V) | | | 240 990.00 | |
GR Interest and similar expenses | | | 26 583.00 | |
GU Total financial expenses (VI) | | | 26 583.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 214 407.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 207 531.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 60 221.00 | 70 683.00 | | 60 221.00 |
HL TOTAL REVENUE (I + III + V + VII) | 246 903.00 | 277 767.00 | | 246 903.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 99 593.00 | 115 762.00 | | 99 593.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 147 310.00 | 162 005.00 | | 147 310.00 |
| |
| 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 | 3 503 644.00 | | 59 898.00 | 3 503 644.00 |
I3 DECREASES Total Financial Fixed Assets | | 61 730.00 | 3 501 812.00 | |
I4 DECREASES Grand Total | | 61 730.00 | 3 501 812.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 503 644.00 | | 59 898.00 | 3 503 644.00 |
| |
| 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 | 583.00 | 583.00 | | 583.00 |
8B Suppliers and Related Accounts | 3 094.00 | 3 094.00 | | 3 094.00 |
UL Receivables related to investments | 502 822.00 | | | 502 822.00 |
VB VAT | 99.00 | | | 99.00 |
VH Loans with a maturity of more than one year at origin | 764 655.00 | 68 365.00 | 284 696.00 | 764 655.00 |
VI Group and Associates | 919 817.00 | 919 817.00 | | 919 817.00 |
VK Loans repaid during the year | 67 093.00 | | | 67 093.00 |
VM Income taxes | 8 498.00 | | | 8 498.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 511 419.00 | 8 597.00 | 502 822.00 | 511 419.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 688 149.00 | 991 859.00 | 284 696.00 | 1 688 149.00 |
