| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 22 483.00 | | 22 483.00 | 22 483.00 |
BJ TOTAL (I) | 4 552 483.00 | | 4 552 483.00 | 4 552 483.00 |
BZ Other receivables | 131 689.00 | | 131 689.00 | 131 689.00 |
CD Marketable securities | 455 567.00 | | 455 567.00 | 455 567.00 |
CF Cash and cash equivalents | 375 794.00 | | 375 794.00 | 375 794.00 |
CH Prepaid expenses | 2 132.00 | | 2 132.00 | 2 132.00 |
CJ TOTAL (II) | 965 183.00 | | 965 183.00 | 965 183.00 |
CO Grand total (0 to V) | 5 517 666.00 | | 5 517 666.00 | 5 517 666.00 |
CU Other investments | 4 530 000.00 | | 4 530 000.00 | 4 530 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 282 050.00 | | | 282 050.00 |
DB Share, merger, contribution premiums, etc. | 770 950.00 | | | 770 950.00 |
DD Legal reserve (1) | 28 205.00 | | | 28 205.00 |
DG Other reserves | 3 334 971.00 | | | 3 334 971.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 268 667.00 | | | 268 667.00 |
DL TOTAL (I) | 4 684 844.00 | | | 4 684 844.00 |
DU Loans and Debts from Credit Institutions (3) | 647 134.00 | | | 647 134.00 |
DV Miscellaneous Loans and Financial Debts (4) | 179 757.00 | | | 179 757.00 |
DX Trade payables and related accounts | 5 930.00 | | | 5 930.00 |
EC TOTAL (IV) | 832 821.00 | | | 832 821.00 |
EE Grand total (I to V) | 5 517 666.00 | | | 5 517 666.00 |
EG Accrued income and payables due within one year | 487 916.00 | | | 487 916.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 17 893.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 17 894.00 | |
GG - OPERATING RESULT (I - II) | | | -17 894.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 300 000.00 | |
GK Income from other securities and fixed asset receivables | | | 514.00 | |
GL Other interest and similar income | | | 2 214.00 | |
GP Total financial income (V) | | | 302 728.00 | |
GR Interest and similar expenses | | | 30 332.00 | |
GU Total financial expenses (VI) | | | 30 332.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 272 396.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 254 501.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -14 166.00 | | | -14 166.00 |
HL TOTAL REVENUE (I + III + V + VII) | 302 728.00 | | | 302 728.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 060.00 | | | 34 060.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 268 667.00 | | | 268 667.00 |
| |
| 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 | 4 551 969.00 | | 514.00 | 4 551 969.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 552 483.00 | |
I4 DECREASES Grand Total | | | 4 552 483.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 551 969.00 | | 514.00 | 4 551 969.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 46 656.00 | 23 608.00 | 23 048.00 | 46 656.00 |
8B Suppliers and Related Accounts | 5 930.00 | 5 930.00 | | 5 930.00 |
UT Other financial assets | 22 483.00 | | 22 483.00 | 22 483.00 |
VH Loans with a maturity of more than one year at origin | 647 134.00 | 325 277.00 | 321 857.00 | 647 134.00 |
VI Group and Associates | 133 102.00 | 133 102.00 | | 133 102.00 |
VK Loans repaid during the year | 322 857.00 | | | 322 857.00 |
VP Miscellaneous | 131 689.00 | 131 689.00 | | 131 689.00 |
VS Prepaid expenses | 2 132.00 | 2 132.00 | | 2 132.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 156 304.00 | 133 821.00 | 22 483.00 | 156 304.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 832 822.00 | 487 917.00 | 344 905.00 | 832 822.00 |
