| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 305.00 | | 305.00 | 305.00 |
BF Loans | 1 050 247.00 | | 1 050 247.00 | 1 050 247.00 |
BJ TOTAL (I) | 2 894 337.00 | | 2 894 337.00 | 2 894 337.00 |
BZ Other receivables | 68 355.00 | | 68 355.00 | 68 355.00 |
CD Marketable securities | 1 292 329.00 | | 1 292 329.00 | 1 292 329.00 |
CF Cash and cash equivalents | 15 129.00 | | 15 129.00 | 15 129.00 |
CJ TOTAL (II) | 1 375 813.00 | | 1 375 813.00 | 1 375 813.00 |
CO Grand total (0 to V) | 4 270 151.00 | | 4 270 151.00 | 4 270 151.00 |
CU Other investments | 1 843 784.00 | | 1 843 784.00 | 1 843 784.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 849 000.00 | | | 3 849 000.00 |
DB Share, merger, contribution premiums, etc. | 3 037.00 | | | 3 037.00 |
DD Legal reserve (1) | 58 367.00 | | | 58 367.00 |
DG Other reserves | 32 022.00 | | | 32 022.00 |
DH Retained earnings | 833.00 | | | 833.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 190 772.00 | | | 190 772.00 |
DL TOTAL (I) | 4 134 032.00 | | | 4 134 032.00 |
DV Miscellaneous Loans and Financial Debts (4) | 122 218.00 | | | 122 218.00 |
DX Trade payables and related accounts | 10 600.00 | | | 10 600.00 |
EA Other liabilities | 3 299.00 | | | 3 299.00 |
EC TOTAL (IV) | 136 118.00 | | | 136 118.00 |
EE Grand total (I to V) | 4 270 151.00 | | | 4 270 151.00 |
EG Accrued income and payables due within one year | 136 118.00 | | | 136 118.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 592.00 | |
FX Taxes, duties, and similar payments | | | 131.00 | |
GF Total Operating Expenses (II) | | | 10 723.00 | |
GG - OPERATING RESULT (I - II) | | | -10 723.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 160 111.00 | |
GL Other interest and similar income | | | 39 872.00 | |
GP Total financial income (V) | | | 199 983.00 | |
GR Interest and similar expenses | | | 1 782.00 | |
GU Total financial expenses (VI) | | | 1 782.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 198 201.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 187 477.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 295.00 | | | -3 295.00 |
HL TOTAL REVENUE (I + III + V + VII) | 199 983.00 | | | 199 983.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 210.00 | | | 9 210.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 190 772.00 | | | 190 772.00 |
| |
| 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 | 2 880 872.00 | | 13 466.00 | 2 880 872.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 894 337.00 | |
I4 DECREASES Grand Total | | | 2 894 337.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 880 872.00 | | 13 466.00 | 2 880 872.00 |
| |
| 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 | 10 600.00 | 10 600.00 | | 10 600.00 |
8K Other liabilities (including liabilities related to repo transactions) | 125 518.00 | 125 518.00 | | 125 518.00 |
UP Loans | 1 050 248.00 | | 1 050 248.00 | 1 050 248.00 |
VP Miscellaneous | 68 355.00 | 68 355.00 | | 68 355.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 118 603.00 | 68 355.00 | 1 050 248.00 | 1 118 603.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 136 118.00 | 136 118.00 | | 136 118.00 |
