| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 4 445 984.00 | | 4 445 984.00 | 4 445 984.00 |
BJ TOTAL (I) | 7 687 643.00 | | 7 687 643.00 | 7 687 643.00 |
BZ Other receivables | 123 136.00 | | 123 136.00 | 123 136.00 |
CF Cash and cash equivalents | 77 611.00 | | 77 611.00 | 77 611.00 |
CJ TOTAL (II) | 200 747.00 | | 200 747.00 | 200 747.00 |
CO Grand total (0 to V) | 7 888 391.00 | | 7 888 391.00 | 7 888 391.00 |
CU Other investments | 3 241 659.00 | | 3 241 659.00 | 3 241 659.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 188 000.00 | 188 000.00 | | 188 000.00 |
DD Legal reserve (1) | 18 800.00 | 18 800.00 | | 18 800.00 |
DG Other reserves | 6 027 846.00 | 5 383 836.00 | | 6 027 846.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 980 360.00 | 1 043 509.00 | | 980 360.00 |
DL TOTAL (I) | 7 215 006.00 | 6 634 146.00 | | 7 215 006.00 |
DU Loans and Debts from Credit Institutions (3) | 565 164.00 | 697 020.00 | | 565 164.00 |
DV Miscellaneous Loans and Financial Debts (4) | 101 986.00 | 171 497.00 | | 101 986.00 |
DX Trade payables and related accounts | 6 233.00 | 4 680.00 | | 6 233.00 |
EC TOTAL (IV) | 673 384.00 | 873 197.00 | | 673 384.00 |
EE Grand total (I to V) | 7 888 391.00 | 7 507 343.00 | | 7 888 391.00 |
EG Accrued income and payables due within one year | 243 174.00 | 308 782.00 | | 243 174.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 12 281.00 | |
GF Total Operating Expenses (II) | | | 12 281.00 | |
GG - OPERATING RESULT (I - II) | | | -12 280.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 961 641.00 | |
GL Other interest and similar income | | | 61 979.00 | |
GP Total financial income (V) | | | 1 023 621.00 | |
GR Interest and similar expenses | | | 11 909.00 | |
GU Total financial expenses (VI) | | | 11 909.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 011 712.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 999 431.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 19 071.00 | 24 710.00 | | 19 071.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 023 622.00 | 1 092 875.00 | | 1 023 622.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 261.00 | 49 366.00 | | 43 261.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 980 360.00 | 1 043 509.00 | | 980 360.00 |
| |
| 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 | 7 318 884.00 | | 1 085 561.00 | 7 318 884.00 |
I3 DECREASES Total Financial Fixed Assets | | 716 801.00 | 7 687 644.00 | |
I4 DECREASES Grand Total | | 716 801.00 | 7 687 644.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 318 884.00 | | 1 085 561.00 | 7 318 884.00 |
| |
| 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 | 6 233.00 | 6 233.00 | | 6 233.00 |
UL Receivables related to investments | 4 445 985.00 | | 4 445 985.00 | 4 445 985.00 |
VH Loans with a maturity of more than one year at origin | 565 165.00 | 134 955.00 | 134 955.00 | 565 165.00 |
VI Group and Associates | 101 986.00 | 101 986.00 | | 101 986.00 |
VK Loans repaid during the year | 131 682.00 | | | 131 682.00 |
VM Income taxes | 123 136.00 | 123 136.00 | | 123 136.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 569 121.00 | 123 136.00 | 4 445 985.00 | 4 569 121.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 673 384.00 | 243 175.00 | 430 210.00 | 673 384.00 |
