| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 356 700.00 | | 2 356 700.00 | 2 356 700.00 |
BZ Other receivables | 766 060.00 | | 766 060.00 | 766 060.00 |
CD Marketable securities | 150.00 | | 150.00 | 150.00 |
CF Cash and cash equivalents | 118 139.00 | | 118 139.00 | 118 139.00 |
CJ TOTAL (II) | 884 349.00 | | 884 349.00 | 884 349.00 |
CO Grand total (0 to V) | 3 241 049.00 | | 3 241 049.00 | 3 241 049.00 |
CR Shares due in more than one year | 710 220.00 | | | 710 220.00 |
CU Other investments | 2 356 700.00 | | 2 356 700.00 | 2 356 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
DD Legal reserve (1) | 47 373.00 | 44 950.00 | | 47 373.00 |
DG Other reserves | 492 615.00 | 483 281.00 | | 492 615.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 66 998.00 | 48 457.00 | | 66 998.00 |
DL TOTAL (I) | 2 606 987.00 | 2 576 689.00 | | 2 606 987.00 |
DU Loans and Debts from Credit Institutions (3) | 39.00 | 87.00 | | 39.00 |
DV Miscellaneous Loans and Financial Debts (4) | 633 895.00 | 690 524.00 | | 633 895.00 |
DY Tax and social security liabilities | 128.00 | 128.00 | | 128.00 |
EC TOTAL (IV) | 634 062.00 | 690 738.00 | | 634 062.00 |
EE Grand total (I to V) | 3 241 049.00 | 3 267 427.00 | | 3 241 049.00 |
EG Accrued income and payables due within one year | 633 895.00 | 690 738.00 | | 633 895.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 39.00 | 87.00 | | 39.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 214.00 | |
FX Taxes, duties, and similar payments | | | 171.00 | |
GF Total Operating Expenses (II) | | | 4 385.00 | |
GG - OPERATING RESULT (I - II) | | | -4 385.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 34 402.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 34 404.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 34 404.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 019.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 216 246.00 | | | 216 246.00 |
HD Total exceptional income (VII) | 216 246.00 | | | 216 246.00 |
HF Exceptional expenses on capital transactions | 183 833.00 | | | 183 833.00 |
HH Total exceptional expenses (VIII) | 183 833.00 | | | 183 833.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 32 413.00 | | | 32 413.00 |
HK Income tax | -4 566.00 | -8 133.00 | | -4 566.00 |
HL TOTAL REVENUE (I + III + V + VII) | 250 650.00 | 44 201.00 | | 250 650.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 183 652.00 | -4 256.00 | | 183 652.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 66 998.00 | 48 457.00 | | 66 998.00 |
| |
| 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 | 2 540 533.00 | | | 2 540 533.00 |
I3 DECREASES Total Financial Fixed Assets | | 183 833.00 | 2 356 700.00 | |
I4 DECREASES Grand Total | | 183 833.00 | 2 356 700.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 540 533.00 | | | 2 540 533.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 633 895.00 | | 633 895.00 | 633 895.00 |
VG Loans with a maturity of up to one year at origin | 39.00 | 39.00 | | 39.00 |
VP Miscellaneous | 766 060.00 | 55 840.00 | 710 220.00 | 766 060.00 |
VQ Other Taxes, Duties, and Similar Debts | 128.00 | 128.00 | | 128.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 766 060.00 | 55 840.00 | 710 220.00 | 766 060.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 634 062.00 | 167.00 | 633 895.00 | 634 062.00 |
