| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 127 986.00 | | 127 986.00 | 127 986.00 |
BZ Other receivables | 11 969 971.00 | | 11 969 971.00 | 11 969 971.00 |
CF Cash and cash equivalents | 1 725.00 | | 1 725.00 | 1 725.00 |
CJ TOTAL (II) | 11 971 696.00 | | 11 971 696.00 | 11 971 696.00 |
CO Grand total (0 to V) | 12 099 682.00 | | 12 099 682.00 | 12 099 682.00 |
CU Other investments | 127 986.00 | | 127 986.00 | 127 986.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 6 635 797.00 | 6 559 078.00 | | 6 635 797.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 78 901.00 | 76 719.00 | | 78 901.00 |
DL TOTAL (I) | 6 755 398.00 | 6 676 497.00 | | 6 755 398.00 |
DU Loans and Debts from Credit Institutions (3) | 26.00 | | | 26.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 338 285.00 | 12 596 738.00 | | 5 338 285.00 |
DX Trade payables and related accounts | 5 973.00 | 5 928.00 | | 5 973.00 |
EC TOTAL (IV) | 5 344 284.00 | 12 602 665.00 | | 5 344 284.00 |
EE Grand total (I to V) | 12 099 682.00 | 19 279 162.00 | | 12 099 682.00 |
EG Accrued income and payables due within one year | 5 344 284.00 | 12 602 665.00 | | 5 344 284.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 26.00 | | | 26.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 107.00 | |
GF Total Operating Expenses (II) | | | 12 107.00 | |
GG - OPERATING RESULT (I - II) | | | -12 107.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 155 936.00 | |
GP Total financial income (V) | | | 155 936.00 | |
GR Interest and similar expenses | | | 31 478.00 | |
GU Total financial expenses (VI) | | | 31 478.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 124 458.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 112 351.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 33 450.00 | 38 359.00 | | 33 450.00 |
HL TOTAL REVENUE (I + III + V + VII) | 155 936.00 | 168 981.00 | | 155 936.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 035.00 | 92 262.00 | | 77 035.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 78 901.00 | 76 719.00 | | 78 901.00 |
| |
| 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 | 127 986.00 | | | 127 986.00 |
I3 DECREASES Total Financial Fixed Assets | | | 127 986.00 | |
I4 DECREASES Grand Total | | | 127 986.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 127 986.00 | | | 127 986.00 |
| |
| 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 | 5 973.00 | 5 973.00 | | 5 973.00 |
VC Group and associates | 11 969 971.00 | | | 11 969 971.00 |
VG Loans with a maturity of up to one year at origin | 26.00 | 26.00 | | 26.00 |
VI Group and Associates | 5 338 285.00 | 5 338 285.00 | | 5 338 285.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 969 971.00 | 11 969 971.00 | | 11 969 971.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 344 284.00 | 5 344 284.00 | | 5 344 284.00 |
