| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 8 133 985.00 | | 8 133 985.00 | 8 133 985.00 |
BZ Other receivables | 4 262 391.00 | | 4 262 391.00 | 4 262 391.00 |
CD Marketable securities | 13 995 912.00 | | 13 995 912.00 | 13 995 912.00 |
CF Cash and cash equivalents | 51 370.00 | | 51 370.00 | 51 370.00 |
CJ TOTAL (II) | 18 309 673.00 | | 18 309 673.00 | 18 309 673.00 |
CO Grand total (0 to V) | 26 443 657.00 | | 26 443 657.00 | 26 443 657.00 |
CU Other investments | 8 133 985.00 | | 8 133 985.00 | 8 133 985.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 368 300.00 | | | 368 300.00 |
DD Legal reserve (1) | 36 830.00 | | | 36 830.00 |
DG Other reserves | 16 500 000.00 | | | 16 500 000.00 |
DH Retained earnings | 8 166 386.00 | | | 8 166 386.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 170 764.00 | | | 170 764.00 |
DL TOTAL (I) | 25 242 280.00 | | | 25 242 280.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 190 128.00 | | | 1 190 128.00 |
DX Trade payables and related accounts | 6 673.00 | | | 6 673.00 |
DY Tax and social security liabilities | 4 576.00 | | | 4 576.00 |
EC TOTAL (IV) | 1 201 378.00 | | | 1 201 378.00 |
EE Grand total (I to V) | 26 443 657.00 | | | 26 443 657.00 |
EG Accrued income and payables due within one year | 11 249.00 | | | 11 249.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 197.00 | |
FX Taxes, duties, and similar payments | | | 162.00 | |
GF Total Operating Expenses (II) | | | 7 359.00 | |
GG - OPERATING RESULT (I - II) | | | -7 359.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 18 022.00 | |
GL Other interest and similar income | | | 271 056.00 | |
GP Total financial income (V) | | | 289 078.00 | |
GR Interest and similar expenses | | | 2 579.00 | |
GU Total financial expenses (VI) | | | 2 579.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 286 498.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 279 140.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 108 376.00 | | | 108 376.00 |
HL TOTAL REVENUE (I + III + V + VII) | 289 078.00 | | | 289 078.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 118 314.00 | | | 118 314.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 170 764.00 | | | 170 764.00 |
| |
| 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 | 8 134.00 | | | 8 134.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 134.00 | |
I4 DECREASES Grand Total | | | 8 134.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 134.00 | | | 8 134.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 133 000.00 | 3 072 000.00 | | 3 133 000.00 |
