| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 305.00 | | 305.00 | 305.00 |
BF Loans | 1 036 781.00 | | 1 036 781.00 | 1 036 781.00 |
BJ TOTAL (I) | 2 880 871.00 | | 2 880 871.00 | 2 880 871.00 |
BZ Other receivables | 67 128.00 | | 67 128.00 | 67 128.00 |
CD Marketable securities | 1 252 457.00 | | 1 252 457.00 | 1 252 457.00 |
CF Cash and cash equivalents | 18 744.00 | | 18 744.00 | 18 744.00 |
CJ TOTAL (II) | 1 338 330.00 | | 1 338 330.00 | 1 338 330.00 |
CO Grand total (0 to V) | 4 219 201.00 | | 4 219 201.00 | 4 219 201.00 |
CU Other investments | 1 843 784.00 | | 1 843 784.00 | 1 843 784.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 849 000.00 | | | 3 849 000.00 |
DB Share, merger, contribution premiums, etc. | 3 037.00 | | | 3 037.00 |
DD Legal reserve (1) | 49 996.00 | | | 49 996.00 |
DG Other reserves | 12 966.00 | | | 12 966.00 |
DH Retained earnings | 833.00 | | | 833.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 167 426.00 | | | 167 426.00 |
DL TOTAL (I) | 4 083 260.00 | | | 4 083 260.00 |
DV Miscellaneous Loans and Financial Debts (4) | 120 316.00 | | | 120 316.00 |
DX Trade payables and related accounts | 10 600.00 | | | 10 600.00 |
EA Other liabilities | 5 025.00 | | | 5 025.00 |
EC TOTAL (IV) | 135 941.00 | | | 135 941.00 |
EE Grand total (I to V) | 4 219 201.00 | | | 4 219 201.00 |
EG Accrued income and payables due within one year | 135 941.00 | | | 135 941.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 799.00 | |
FX Taxes, duties, and similar payments | | | 131.00 | |
GF Total Operating Expenses (II) | | | 10 930.00 | |
GG - OPERATING RESULT (I - II) | | | -10 930.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 163 458.00 | |
GL Other interest and similar income | | | 34 245.00 | |
GP Total financial income (V) | | | 197 704.00 | |
GR Interest and similar expenses | | | 2 013.00 | |
GU Total financial expenses (VI) | | | 2 013.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 195 690.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 184 759.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 296.00 | | | 296.00 |
HH Total exceptional expenses (VIII) | 296.00 | | | 296.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -296.00 | | | -296.00 |
HK Income tax | 17 037.00 | | | 17 037.00 |
HL TOTAL REVENUE (I + III + V + VII) | 197 704.00 | | | 197 704.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 277.00 | | | 30 277.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 167 426.00 | | | 167 426.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 902 358.00 | 11 376.00 | 32 862.00 | 2 902 358.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UP Loans | 1 036 782.00 | | 1 036 782.00 | 1 036 782.00 |
UX Other trade receivables | 67 129.00 | 67 129.00 | | 67 129.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 103 911.00 | 67 129.00 | 1 036 782.00 | 1 103 911.00 |
