| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 156.00 | | 156.00 | 156.00 |
BH Other financial assets | 187 055.00 | | 187 055.00 | 187 055.00 |
BJ TOTAL (I) | 539 209.00 | | 539 209.00 | 539 209.00 |
CD Marketable securities | 80 157.00 | | 80 157.00 | 80 157.00 |
CF Cash and cash equivalents | 6 614.00 | | 6 614.00 | 6 614.00 |
CJ TOTAL (II) | 86 772.00 | | 86 772.00 | 86 772.00 |
CO Grand total (0 to V) | 625 981.00 | | 625 981.00 | 625 981.00 |
CU Other investments | 351 998.00 | | 351 998.00 | 351 998.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 185 000.00 | 185 000.00 | | 185 000.00 |
DD Legal reserve (1) | 18 500.00 | 18 500.00 | | 18 500.00 |
DG Other reserves | 246 488.00 | 217 900.00 | | 246 488.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 778.00 | 28 587.00 | | 47 778.00 |
DL TOTAL (I) | 497 766.00 | 449 988.00 | | 497 766.00 |
DU Loans and Debts from Credit Institutions (3) | 110 930.00 | | | 110 930.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 800.00 | 15 800.00 | | 15 800.00 |
DX Trade payables and related accounts | 1 483.00 | 1 373.00 | | 1 483.00 |
EC TOTAL (IV) | 128 214.00 | 17 173.00 | | 128 214.00 |
EE Grand total (I to V) | 625 981.00 | 467 161.00 | | 625 981.00 |
EG Accrued income and payables due within one year | 24 753.00 | 17 173.00 | | 24 753.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 263.00 | |
GF Total Operating Expenses (II) | | | 2 263.00 | |
GG - OPERATING RESULT (I - II) | | | -2 263.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 122.00 | |
GP Total financial income (V) | | | 50 122.00 | |
GR Interest and similar expenses | | | 80.00 | |
GU Total financial expenses (VI) | | | 80.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 50 042.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 778.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 50 122.00 | 30 092.00 | | 50 122.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 344.00 | 1 505.00 | | 2 344.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 778.00 | 28 587.00 | | 47 778.00 |
| |
| 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 | 379 208.00 | | 200 002.00 | 379 208.00 |
I3 DECREASES Total Financial Fixed Assets | | 40 000.00 | 539 209.00 | |
I4 DECREASES Grand Total | | 40 000.00 | 539 209.00 | |
KD ACQUISITIONS Total including other intangible assets | | 80.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 379 208.00 | | 200 002.00 | 379 208.00 |
| |
| 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 | 1 484.00 | 1 484.00 | | 1 484.00 |
UT Other financial assets | 187 055.00 | 187 055.00 | | 187 055.00 |
VG Loans with a maturity of up to one year at origin | 81.00 | 81.00 | | 81.00 |
VH Loans with a maturity of more than one year at origin | 110 850.00 | 7 389.00 | 30 344.00 | 110 850.00 |
VI Group and Associates | 15 800.00 | 15 800.00 | | 15 800.00 |
VJ Loans taken out during the year | 110 850.00 | | | 110 850.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 187 055.00 | 187 055.00 | | 187 055.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 128 215.00 | 24 754.00 | 30 344.00 | 128 215.00 |
