| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 638 780.00 | | 638 780.00 | 638 780.00 |
BZ Other receivables | 7 893.00 | | 7 893.00 | 7 893.00 |
CF Cash and cash equivalents | 1 737.00 | | 1 737.00 | 1 737.00 |
CJ TOTAL (II) | 9 630.00 | | 9 630.00 | 9 630.00 |
CO Grand total (0 to V) | 648 409.00 | | 648 409.00 | 648 409.00 |
CS Evaluated investments - equity method | 638 780.00 | | 638 780.00 | 638 780.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 105 760.00 | 105 760.00 | | 105 760.00 |
DD Legal reserve (1) | 10 576.00 | 10 576.00 | | 10 576.00 |
DG Other reserves | 324 730.00 | 272 229.00 | | 324 730.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 59 767.00 | 63 077.00 | | 59 767.00 |
DL TOTAL (I) | 500 832.00 | 451 642.00 | | 500 832.00 |
DV Miscellaneous Loans and Financial Debts (4) | 142 505.00 | 141 340.00 | | 142 505.00 |
DX Trade payables and related accounts | 1 959.00 | 1 825.00 | | 1 959.00 |
DY Tax and social security liabilities | 3 113.00 | 2 192.00 | | 3 113.00 |
EC TOTAL (IV) | 147 577.00 | 145 357.00 | | 147 577.00 |
EE Grand total (I to V) | 648 409.00 | 596 999.00 | | 648 409.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 127.00 | |
FX Taxes, duties, and similar payments | | | 344.00 | |
FY Salaries and Wages | | | 14 438.00 | |
GF Total Operating Expenses (II) | | | 15 909.00 | |
GG - OPERATING RESULT (I - II) | | | -15 909.00 | |
GP Total financial income (V) | | | 95 846.00 | |
GU Total financial expenses (VI) | | | 2 265.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 93 581.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 77 672.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 17 905.00 | 21 300.00 | | 17 905.00 |
HL TOTAL REVENUE (I + III + V + VII) | 95 846.00 | 89 456.00 | | 95 846.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 079.00 | 26 379.00 | | 36 079.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 59 767.00 | 63 077.00 | | 59 767.00 |
| |
| 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 | 594 133.00 | | 44 646.00 | 594 133.00 |
I3 DECREASES Total Financial Fixed Assets | | | 638 780.00 | |
I4 DECREASES Grand Total | | | 638 780.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 594 133.00 | | 44 646.00 | 594 133.00 |
| |
| 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 | 130 519.00 | 109 365.00 | 21 154.00 | 130 519.00 |
8B Suppliers and Related Accounts | 1 959.00 | 1 959.00 | | 1 959.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 986.00 | 11 986.00 | | 11 986.00 |
UL Receivables related to investments | 393 562.00 | | 393 562.00 | 393 562.00 |
VK Loans repaid during the year | 8 630.00 | | | 8 630.00 |
VP Miscellaneous | 7 893.00 | 7 893.00 | | 7 893.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 113.00 | 3 113.00 | | 3 113.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 401 455.00 | 7 893.00 | 393 562.00 | 401 455.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 147 577.00 | 126 423.00 | 21 154.00 | 147 577.00 |
