| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 279 533.00 | | 2 279 533.00 | 2 279 533.00 |
BZ Other receivables | 343 445.00 | | 343 445.00 | 343 445.00 |
CD Marketable securities | 105 235.00 | | 105 235.00 | 105 235.00 |
CF Cash and cash equivalents | 49 304.00 | | 49 304.00 | 49 304.00 |
CH Prepaid expenses | 400.00 | | 400.00 | 400.00 |
CJ TOTAL (II) | 498 384.00 | | 498 384.00 | 498 384.00 |
CO Grand total (0 to V) | 2 777 917.00 | | 2 777 917.00 | 2 777 917.00 |
CU Other investments | 2 279 533.00 | | 2 279 533.00 | 2 279 533.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 290 000.00 | 290 000.00 | | 290 000.00 |
DB Share, merger, contribution premiums, etc. | 1 183 000.00 | 1 183 000.00 | | 1 183 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 580 444.00 | 380 550.00 | | 580 444.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 358 450.00 | 346 894.00 | | 358 450.00 |
DL TOTAL (I) | 2 415 894.00 | 2 204 444.00 | | 2 415 894.00 |
DU Loans and Debts from Credit Institutions (3) | 327 644.00 | 406 336.00 | | 327 644.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 256.00 | 40 296.00 | | 27 256.00 |
DY Tax and social security liabilities | 7 123.00 | 6 412.00 | | 7 123.00 |
EC TOTAL (IV) | 362 023.00 | 453 044.00 | | 362 023.00 |
EE Grand total (I to V) | 2 777 917.00 | 2 657 489.00 | | 2 777 917.00 |
EG Accrued income and payables due within one year | 114 338.00 | 125 400.00 | | 114 338.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 198.00 | |
FX Taxes, duties, and similar payments | | | 504.00 | |
GF Total Operating Expenses (II) | | | 1 702.00 | |
GG - OPERATING RESULT (I - II) | | | -1 702.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 368 907.00 | |
GL Other interest and similar income | | | 322.00 | |
GP Total financial income (V) | | | 369 228.00 | |
GR Interest and similar expenses | | | 5 824.00 | |
GU Total financial expenses (VI) | | | 5 824.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 363 404.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 361 702.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 252.00 | 2 178.00 | | 3 252.00 |
HL TOTAL REVENUE (I + III + V + VII) | 369 228.00 | 357 545.00 | | 369 228.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 778.00 | 10 650.00 | | 10 778.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 358 450.00 | 346 894.00 | | 358 450.00 |
| |
| 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 | 2 279 533.00 | | | 2 279 533.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 279 533.00 | |
I4 DECREASES Grand Total | | | 2 279 533.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 279 533.00 | | | 2 279 533.00 |
| |
| 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 | 2 992.00 | 2 992.00 | | 2 992.00 |
8E Income Taxes | 6 878.00 | 6 878.00 | | 6 878.00 |
VC Group and associates | 343 445.00 | 343 445.00 | | 343 445.00 |
VG Loans with a maturity of up to one year at origin | 327 644.00 | 79 959.00 | 247 685.00 | 327 644.00 |
VI Group and Associates | 24 264.00 | 24 264.00 | | 24 264.00 |
VK Loans repaid during the year | 78 692.00 | | | 78 692.00 |
VQ Other Taxes, Duties, and Similar Debts | 245.00 | 245.00 | | 245.00 |
VS Prepaid expenses | 400.00 | 400.00 | | 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 343 845.00 | 343 845.00 | | 343 845.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 362 023.00 | 114 338.00 | 247 685.00 | 362 023.00 |
