| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 10 493 358.00 | | 10 493 358.00 | 10 493 358.00 |
BZ Other receivables | 3 180.00 | | 3 180.00 | 3 180.00 |
CF Cash and cash equivalents | 327 848.00 | | 327 848.00 | 327 848.00 |
CJ TOTAL (II) | 331 028.00 | | 331 028.00 | 331 028.00 |
CO Grand total (0 to V) | 10 824 386.00 | | 10 824 386.00 | 10 824 386.00 |
CU Other investments | 10 493 358.00 | | 10 493 358.00 | 10 493 358.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 580 985.00 | 7 580 985.00 | | 7 580 985.00 |
DB Share, merger, contribution premiums, etc. | 98 052.00 | 98 052.00 | | 98 052.00 |
DC Revaluation differences | 6.00 | | | 6.00 |
DD Legal reserve (1) | 325 271.00 | 325 271.00 | | 325 271.00 |
DG Other reserves | 2 048 743.00 | 2 369 508.00 | | 2 048 743.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 142 175.00 | -20 408.00 | | 142 175.00 |
DL TOTAL (I) | 10 195 226.00 | 10 353 408.00 | | 10 195 226.00 |
DV Miscellaneous Loans and Financial Debts (4) | 629 160.00 | 534 220.00 | | 629 160.00 |
DY Tax and social security liabilities | | 2 390.00 | | |
EC TOTAL (IV) | 629 160.00 | 536 610.00 | | 629 160.00 |
EE Grand total (I to V) | 10 824 386.00 | 10 890 018.00 | | 10 824 386.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 972.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
FZ Social Security Contributions | | | 1 143.00 | |
GF Total Operating Expenses (II) | | | 9 191.00 | |
GG - OPERATING RESULT (I - II) | | | -9 191.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 156 915.00 | |
GP Total financial income (V) | | | 156 915.00 | |
GR Interest and similar expenses | | | 5 550.00 | |
GU Total financial expenses (VI) | | | 5 550.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 151 365.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 142 175.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 200.00 | | |
HH Total exceptional expenses (VIII) | | 1 200.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 200.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 156 915.00 | | | 156 915.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 740.00 | 20 408.00 | | 14 740.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 142 175.00 | -20 408.00 | | 142 175.00 |
| |
| 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 | 10 433 358.00 | | 60 000.00 | 10 433 358.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 493 358.00 | |
I4 DECREASES Grand Total | | | 10 493 358.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 433 358.00 | | 60 000.00 | 10 433 358.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VC Group and associates | 3 180.00 | 3 180.00 | | 3 180.00 |
VI Group and Associates | 629 160.00 | 629 160.00 | | 629 160.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 180.00 | 3 180.00 | | 3 180.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 629 160.00 | 629 160.00 | | 629 160.00 |
