| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 723 237.00 | 300 000.00 | 4 423 237.00 | 4 723 237.00 |
BX Customers and related accounts | 1 457.00 | | 1 457.00 | 1 457.00 |
BZ Other receivables | 48 426.00 | | 48 426.00 | 48 426.00 |
CF Cash and cash equivalents | 30 855.00 | | 30 855.00 | 30 855.00 |
CJ TOTAL (II) | 80 738.00 | | 80 738.00 | 80 738.00 |
CO Grand total (0 to V) | 4 803 976.00 | 300 000.00 | 4 503 976.00 | 4 803 976.00 |
CU Other investments | 4 723 237.00 | 300 000.00 | 4 423 237.00 | 4 723 237.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 045 770.00 | 2 045 770.00 | | 2 045 770.00 |
DB Share, merger, contribution premiums, etc. | 78 261.00 | 78 261.00 | | 78 261.00 |
DD Legal reserve (1) | 102 996.00 | 96 367.00 | | 102 996.00 |
DG Other reserves | 1 331 965.00 | 1 206 018.00 | | 1 331 965.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 716 974.00 | 132 575.00 | | 716 974.00 |
DL TOTAL (I) | 4 275 967.00 | 3 558 993.00 | | 4 275 967.00 |
DU Loans and Debts from Credit Institutions (3) | 16.00 | 151 834.00 | | 16.00 |
DV Miscellaneous Loans and Financial Debts (4) | 183 966.00 | 875 322.00 | | 183 966.00 |
DX Trade payables and related accounts | 44 025.00 | 25 275.00 | | 44 025.00 |
EC TOTAL (IV) | 228 008.00 | 1 052 432.00 | | 228 008.00 |
EE Grand total (I to V) | 4 503 976.00 | 4 611 425.00 | | 4 503 976.00 |
EG Accrued income and payables due within one year | 228 008.00 | 1 043 860.00 | | 228 008.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 16.00 | 8.00 | | 16.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 457.00 | |
FR Total operating income (I) | | | 1 457.00 | |
FW Other purchases and external expenses | | | 13 962.00 | |
FX Taxes, duties, and similar payments | | | 205.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 14 167.00 | |
GG - OPERATING RESULT (I - II) | | | -12 709.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 737 797.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | 737 797.00 | |
GR Interest and similar expenses | | | 14 836.00 | |
GU Total financial expenses (VI) | | | 14 836.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 722 961.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 710 251.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 140 000.00 | | |
HC Reversals of provisions and transfers of expenses | | 8 469.00 | | |
HD Total exceptional income (VII) | | 148 469.00 | | |
HE Exceptional expenses on management operations | | 1 247.00 | | |
HF Exceptional expenses on capital transactions | | 160 918.00 | | |
HH Total exceptional expenses (VIII) | | 162 165.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -13 696.00 | | |
HK Income tax | -6 723.00 | -16 587.00 | | -6 723.00 |
HL TOTAL REVENUE (I + III + V + VII) | 739 255.00 | 330 301.00 | | 739 255.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 280.00 | 197 725.00 | | 22 280.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 716 974.00 | 132 575.00 | | 716 974.00 |
| |
| 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 | 44 026.00 | 44 026.00 | | 44 026.00 |
UX Other trade receivables | 1 457.00 | 1 457.00 | | 1 457.00 |
VG Loans with a maturity of up to one year at origin | 16.00 | 16.00 | | 16.00 |
VI Group and Associates | 183 966.00 | 183 966.00 | | 183 966.00 |
VM Income taxes | 44 426.00 | 44 426.00 | | 44 426.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 000.00 | 4 000.00 | | 4 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 49 884.00 | 49 884.00 | | 49 884.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 228 008.00 | 228 008.00 | | 228 008.00 |
