| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 8 781.00 | | 8 781.00 | 8 781.00 |
BJ TOTAL (I) | 1 307 588.00 | | 1 307 588.00 | 1 307 588.00 |
BV Advances and down payments on orders | 54.00 | | 54.00 | 54.00 |
BZ Other receivables | 222 236.00 | | 222 236.00 | 222 236.00 |
CF Cash and cash equivalents | 1 323.00 | | 1 323.00 | 1 323.00 |
CJ TOTAL (II) | 223 614.00 | | 223 614.00 | 223 614.00 |
CO Grand total (0 to V) | 1 531 203.00 | | 1 531 203.00 | 1 531 203.00 |
CU Other investments | 1 298 807.00 | | 1 298 807.00 | 1 298 807.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 762 245.00 | 762 245.00 | | 762 245.00 |
DD Legal reserve (1) | 76 224.00 | 76 224.00 | | 76 224.00 |
DH Retained earnings | 570 722.00 | 628 335.00 | | 570 722.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 436.00 | -17 612.00 | | 31 436.00 |
DL TOTAL (I) | 1 440 629.00 | 1 449 192.00 | | 1 440 629.00 |
DV Miscellaneous Loans and Financial Debts (4) | 83 789.00 | 167 721.00 | | 83 789.00 |
DX Trade payables and related accounts | 6 784.00 | 10 334.00 | | 6 784.00 |
EC TOTAL (IV) | 90 574.00 | 178 055.00 | | 90 574.00 |
EE Grand total (I to V) | 1 531 203.00 | 1 627 247.00 | | 1 531 203.00 |
EG Accrued income and payables due within one year | 6 784.00 | 24 748.00 | | 6 784.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 279.00 | |
FX Taxes, duties, and similar payments | | | 146.00 | |
GF Total Operating Expenses (II) | | | 10 425.00 | |
GG - OPERATING RESULT (I - II) | | | -10 425.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 000.00 | |
GL Other interest and similar income | | | 3 350.00 | |
GP Total financial income (V) | | | 43 350.00 | |
GR Interest and similar expenses | | | 1 952.00 | |
GU Total financial expenses (VI) | | | 1 952.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 41 397.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 972.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 580.00 | | | 1 580.00 |
HD Total exceptional income (VII) | 1 580.00 | | | 1 580.00 |
HE Exceptional expenses on management operations | 1 116.00 | | | 1 116.00 |
HH Total exceptional expenses (VIII) | 1 116.00 | | | 1 116.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 464.00 | | | 464.00 |
HL TOTAL REVENUE (I + III + V + VII) | 44 930.00 | 2 383.00 | | 44 930.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 493.00 | 19 995.00 | | 13 493.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 436.00 | -17 612.00 | | 31 436.00 |
| |
| 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 | 1 307 589.00 | | | 1 307 589.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 307 589.00 | |
I4 DECREASES Grand Total | | | 1 307 589.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 307 589.00 | | | 1 307 589.00 |
| |
| 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 | 6 784.00 | 6 784.00 | | 6 784.00 |
8K Other liabilities (including liabilities related to repo transactions) | 83 790.00 | | | 83 790.00 |
UT Other financial assets | 8 781.00 | | | 8 781.00 |
VP Miscellaneous | 222 236.00 | | | 222 236.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 231 017.00 | 222 236.00 | 8 781.00 | 231 017.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 90 574.00 | 6 784.00 | | 90 574.00 |
