| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 15 813 874.00 | | 15 813 874.00 | 15 813 874.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 468 055.00 | | 468 055.00 | 468 055.00 |
CJ TOTAL (II) | 468 055.00 | | 468 055.00 | 468 055.00 |
CO Grand total (0 to V) | 16 281 929.00 | | 16 281 929.00 | 16 281 929.00 |
CU Other investments | 15 813 874.00 | | 15 813 874.00 | 15 813 874.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 737 384.00 | 7 737 384.00 | | 7 737 384.00 |
DB Share, merger, contribution premiums, etc. | 386 434.00 | 386 434.00 | | 386 434.00 |
DD Legal reserve (1) | 34 812.00 | 7 020.00 | | 34 812.00 |
DG Other reserves | 661 430.00 | 133 372.00 | | 661 430.00 |
DH Retained earnings | | -172 660.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 087 927.00 | 728 509.00 | | 1 087 927.00 |
DL TOTAL (I) | 9 907 987.00 | 8 820 060.00 | | 9 907 987.00 |
DU Loans and Debts from Credit Institutions (3) | 6 372 088.00 | 6 872 088.00 | | 6 372 088.00 |
DX Trade payables and related accounts | 1 854.00 | 2 300.00 | | 1 854.00 |
EC TOTAL (IV) | 6 373 942.00 | 6 874 388.00 | | 6 373 942.00 |
EE Grand total (I to V) | 16 281 929.00 | 15 694 448.00 | | 16 281 929.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 954.00 | |
FX Taxes, duties, and similar payments | | | 220.00 | |
GF Total Operating Expenses (II) | | | 2 174.00 | |
GG - OPERATING RESULT (I - II) | | | -2 174.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 187 003.00 | |
GP Total financial income (V) | | | 1 187 003.00 | |
GR Interest and similar expenses | | | 96 902.00 | |
GU Total financial expenses (VI) | | | 96 902.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 090 101.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 087 927.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 187 003.00 | 845 814.00 | | 1 187 003.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 99 076.00 | 117 304.00 | | 99 076.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 087 927.00 | 728 509.00 | | 1 087 927.00 |
| |
| 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 | 15 622 113.00 | | 191 761.00 | 15 622 113.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 813 874.00 | |
I4 DECREASES Grand Total | | | 15 813 874.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 622 113.00 | | 191 761.00 | 15 622 113.00 |
| |
| 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 | 1 854.00 | 1 854.00 | | 1 854.00 |
VH Loans with a maturity of more than one year at origin | 6 372 088.00 | | 6 372 088.00 | 6 372 088.00 |
VK Loans repaid during the year | 500 000.00 | | | 500 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 373 942.00 | 1 854.00 | 6 372 088.00 | 6 373 942.00 |
