| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 526 069.00 | | 1 526 069.00 | 1 526 069.00 |
BZ Other receivables | 55 661.00 | | 55 661.00 | 55 661.00 |
CD Marketable securities | 24 318.00 | | 24 318.00 | 24 318.00 |
CF Cash and cash equivalents | 25 851.00 | | 25 851.00 | 25 851.00 |
CJ TOTAL (II) | 105 829.00 | | 105 829.00 | 105 829.00 |
CO Grand total (0 to V) | 1 631 898.00 | | 1 631 898.00 | 1 631 898.00 |
CS Evaluated investments - equity method | 1 526 069.00 | | 1 526 069.00 | 1 526 069.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 163 000.00 | 163 000.00 | | 163 000.00 |
DD Legal reserve (1) | 13 070.00 | 13 070.00 | | 13 070.00 |
DH Retained earnings | 215 998.00 | 217 537.00 | | 215 998.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 76 822.00 | -1 539.00 | | 76 822.00 |
DL TOTAL (I) | 468 890.00 | 392 068.00 | | 468 890.00 |
DU Loans and Debts from Credit Institutions (3) | 558 484.00 | 606 950.00 | | 558 484.00 |
DV Miscellaneous Loans and Financial Debts (4) | 596 408.00 | 617 816.00 | | 596 408.00 |
DX Trade payables and related accounts | 492.00 | 492.00 | | 492.00 |
DY Tax and social security liabilities | 7 624.00 | | | 7 624.00 |
EA Other liabilities | | 28.00 | | |
EC TOTAL (IV) | 1 163 009.00 | 1 225 286.00 | | 1 163 009.00 |
EE Grand total (I to V) | 1 631 898.00 | 1 617 354.00 | | 1 631 898.00 |
EI Including equity loans | 596 408.00 | | | 596 408.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 5 436.00 | |
GF Total Operating Expenses (II) | | | 5 436.00 | |
GG - OPERATING RESULT (I - II) | | | -5 436.00 | |
GP Total financial income (V) | | | 108 808.00 | |
GU Total financial expenses (VI) | | | 15 790.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 93 017.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 87 580.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 10 759.00 | -7 378.00 | | 10 759.00 |
HL TOTAL REVENUE (I + III + V + VII) | 108 808.00 | 69 663.00 | | 108 808.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 986.00 | 71 201.00 | | 31 986.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 76 821.00 | -1 538.00 | | 76 821.00 |
| |
| 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 | 1 526 069.00 | | | 1 526 069.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 526 069.00 | |
I4 DECREASES Grand Total | | | 1 526 069.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 526 069.00 | | | 1 526 069.00 |
| |
| 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 | 492.00 | 492.00 | | 492.00 |
8K Other liabilities (including liabilities related to repo transactions) | 596 408.00 | 596 408.00 | | 596 408.00 |
VC Group and associates | 55 661.00 | | | 55 661.00 |
VH Loans with a maturity of more than one year at origin | 558 484.00 | | | 558 484.00 |
VK Loans repaid during the year | 48 465.00 | | | 48 465.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 624.00 | 7 624.00 | | 7 624.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 55 661.00 | 55 661.00 | | 55 661.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 163 009.00 | 604 524.00 | | 1 163 009.00 |
