| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 517 524.00 | | 5 517 524.00 | 5 517 524.00 |
BZ Other receivables | 16 125.00 | | 16 125.00 | 16 125.00 |
CD Marketable securities | 1 915 000.00 | | 1 915 000.00 | 1 915 000.00 |
CF Cash and cash equivalents | 183 442.00 | | 183 442.00 | 183 442.00 |
CH Prepaid expenses | 213.00 | | 213.00 | 213.00 |
CJ TOTAL (II) | 2 114 780.00 | | 2 114 780.00 | 2 114 780.00 |
CO Grand total (0 to V) | 7 632 304.00 | | 7 632 304.00 | 7 632 304.00 |
CU Other investments | 5 517 524.00 | | 5 517 524.00 | 5 517 524.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 957 883.00 | | | 3 957 883.00 |
DB Share, merger, contribution premiums, etc. | 73 938.00 | | | 73 938.00 |
DD Legal reserve (1) | 345 103.00 | | | 345 103.00 |
DG Other reserves | 2 405 629.00 | | | 2 405 629.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 512 553.00 | | | 512 553.00 |
DL TOTAL (I) | 7 295 107.00 | | | 7 295 107.00 |
DU Loans and Debts from Credit Institutions (3) | 307 500.00 | | | 307 500.00 |
DX Trade payables and related accounts | 29 563.00 | | | 29 563.00 |
DY Tax and social security liabilities | 135.00 | | | 135.00 |
EC TOTAL (IV) | 337 198.00 | | | 337 198.00 |
EE Grand total (I to V) | 7 632 304.00 | | | 7 632 304.00 |
EG Accrued income and payables due within one year | 184 357.00 | | | 184 357.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 34 770.00 | |
FX Taxes, duties, and similar payments | | | 21 155.00 | |
GF Total Operating Expenses (II) | | | 55 924.00 | |
GG - OPERATING RESULT (I - II) | | | -55 924.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 548 106.00 | |
GO Net income from sales of marketable securities | | | 28 094.00 | |
GP Total financial income (V) | | | 576 200.00 | |
GR Interest and similar expenses | | | 7 722.00 | |
GU Total financial expenses (VI) | | | 7 722.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 568 478.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 512 553.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 576 200.00 | | | 576 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 63 646.00 | | | 63 646.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 512 553.00 | | | 512 553.00 |
| |
| 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 | 5 517 524.00 | | | 5 517 524.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 517 524.00 | |
I4 DECREASES Grand Total | | | 5 517 524.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 517 524.00 | | | 5 517 524.00 |
| |
| 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 | 29 563.00 | 29 563.00 | | 29 563.00 |
VH Loans with a maturity of more than one year at origin | 307 500.00 | 154 659.00 | 152 840.00 | 307 500.00 |
VQ Other Taxes, Duties, and Similar Debts | 135.00 | 135.00 | | 135.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16 125.00 | 16 125.00 | | 16 125.00 |
VS Prepaid expenses | 213.00 | 213.00 | | 213.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 338.00 | 16 338.00 | | 16 338.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 337 198.00 | 184 357.00 | 152 840.00 | 337 198.00 |
