| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 524 650.00 | | 524 650.00 | 524 650.00 |
BZ Other receivables | 2 068 107.00 | | 2 068 107.00 | 2 068 107.00 |
CF Cash and cash equivalents | 81 280.00 | | 81 280.00 | 81 280.00 |
CJ TOTAL (II) | 2 149 386.00 | | 2 149 386.00 | 2 149 386.00 |
CO Grand total (0 to V) | 2 674 036.00 | | 2 674 036.00 | 2 674 036.00 |
CR Shares due in more than one year | 1 790 711.00 | | | 1 790 711.00 |
CS Evaluated investments - equity method | 524 650.00 | | 524 650.00 | 524 650.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 1 772 237.00 | 1 484 479.00 | | 1 772 237.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 287 776.00 | 287 758.00 | | 287 776.00 |
DL TOTAL (I) | 2 076 513.00 | 1 788 737.00 | | 2 076 513.00 |
DV Miscellaneous Loans and Financial Debts (4) | 590 289.00 | 680 289.00 | | 590 289.00 |
DX Trade payables and related accounts | 3 283.00 | 3 283.00 | | 3 283.00 |
DY Tax and social security liabilities | 3 951.00 | 60 904.00 | | 3 951.00 |
EC TOTAL (IV) | 597 523.00 | 744 476.00 | | 597 523.00 |
EE Grand total (I to V) | 2 674 036.00 | 2 533 213.00 | | 2 674 036.00 |
EG Accrued income and payables due within one year | | 64 187.00 | | |
EI Including equity loans | 590 289.00 | | | 590 289.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 508.00 | |
FX Taxes, duties, and similar payments | | | 191.00 | |
GF Total Operating Expenses (II) | | | 3 699.00 | |
GG - OPERATING RESULT (I - II) | | | -3 699.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 334 414.00 | |
GP Total financial income (V) | | | 334 414.00 | |
GR Interest and similar expenses | | | 5 268.00 | |
GU Total financial expenses (VI) | | | 5 268.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 329 146.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 325 447.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 37 671.00 | 37 082.00 | | 37 671.00 |
HL TOTAL REVENUE (I + III + V + VII) | 334 414.00 | 329 247.00 | | 334 414.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 638.00 | 41 489.00 | | 46 638.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 287 776.00 | 287 758.00 | | 287 776.00 |
| |
| 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 | 524 650.00 | | | 524 650.00 |
I3 DECREASES Total Financial Fixed Assets | | | 524 650.00 | |
I4 DECREASES Grand Total | | | 524 650.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 524 650.00 | | | 524 650.00 |
| |
| 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 | 3 283.00 | 3 283.00 | | 3 283.00 |
8E Income Taxes | 3 951.00 | 3 951.00 | | 3 951.00 |
VC Group and associates | 2 068 107.00 | 2 068 107.00 | | 2 068 107.00 |
VI Group and Associates | 590 289.00 | 590 289.00 | | 590 289.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 068 107.00 | 2 068 107.00 | | 2 068 107.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 597 523.00 | 597 523.00 | | 597 523.00 |
