| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 525 693.00 | | 525 693.00 | 525 693.00 |
BF Loans | 75 000.00 | | 75 000.00 | 75 000.00 |
BJ TOTAL (I) | 1 906 228.00 | | 1 906 228.00 | 1 906 228.00 |
BZ Other receivables | 5 426.00 | | 5 426.00 | 5 426.00 |
CD Marketable securities | 100 000.00 | | 100 000.00 | 100 000.00 |
CF Cash and cash equivalents | 370 267.00 | | 370 267.00 | 370 267.00 |
CJ TOTAL (II) | 475 694.00 | | 475 694.00 | 475 694.00 |
CO Grand total (0 to V) | 2 381 922.00 | | 2 381 922.00 | 2 381 922.00 |
CP Shares due in less than one year | 75 000.00 | | | 75 000.00 |
CU Other investments | 1 305 535.00 | | 1 305 535.00 | 1 305 535.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 40 000.00 | | 500 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 972 761.00 | 1 241 532.00 | | 972 761.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 202 902.00 | 195 228.00 | | 202 902.00 |
DL TOTAL (I) | 1 679 663.00 | 1 480 761.00 | | 1 679 663.00 |
DU Loans and Debts from Credit Institutions (3) | 699 025.00 | 730 899.00 | | 699 025.00 |
DV Miscellaneous Loans and Financial Debts (4) | 125.00 | 165.00 | | 125.00 |
DX Trade payables and related accounts | 879.00 | | | 879.00 |
DY Tax and social security liabilities | 2 230.00 | 2 524.00 | | 2 230.00 |
EC TOTAL (IV) | 702 259.00 | 733 588.00 | | 702 259.00 |
EE Grand total (I to V) | 2 381 922.00 | 2 214 348.00 | | 2 381 922.00 |
EG Accrued income and payables due within one year | 34 847.00 | 41 272.00 | | 34 847.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 565.00 | |
FX Taxes, duties, and similar payments | | | 500.00 | |
FZ Social Security Contributions | | | 1 900.00 | |
GF Total Operating Expenses (II) | | | 5 965.00 | |
GG - OPERATING RESULT (I - II) | | | -5 965.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 198 000.00 | |
GL Other interest and similar income | | | 22 103.00 | |
GP Total financial income (V) | | | 220 103.00 | |
GR Interest and similar expenses | | | 9 005.00 | |
GU Total financial expenses (VI) | | | 9 005.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 211 098.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 205 132.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 230.00 | 2 524.00 | | 2 230.00 |
HL TOTAL REVENUE (I + III + V + VII) | 220 103.00 | 210 553.00 | | 220 103.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 200.00 | 15 325.00 | | 17 200.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 202 902.00 | 195 228.00 | | 202 902.00 |
| |
| 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 | 1 908 094.00 | | 12.00 | 1 908 094.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 879.00 | 1 906 228.00 | |
I4 DECREASES Grand Total | | 1 879.00 | 1 906 228.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 908 094.00 | | 12.00 | 1 908 094.00 |
| |
| 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 | 879.00 | 879.00 | | 879.00 |
8E Income Taxes | 2 230.00 | 2 230.00 | | 2 230.00 |
UP Loans | 75 000.00 | 75 000.00 | | 75 000.00 |
VH Loans with a maturity of more than one year at origin | 699 025.00 | 31 613.00 | 667 411.00 | 699 025.00 |
VI Group and Associates | 125.00 | 125.00 | | 125.00 |
VK Loans repaid during the year | 31 613.00 | | | 31 613.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 426.00 | 5 426.00 | | 5 426.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 80 426.00 | 80 426.00 | | 80 426.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 702 259.00 | 34 847.00 | 667 411.00 | 702 259.00 |
