| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 32 418 116.00 | | 32 418 116.00 | 32 418 116.00 |
BZ Other receivables | 7 654.00 | | 7 654.00 | 7 654.00 |
CF Cash and cash equivalents | 4 824 116.00 | | 4 824 116.00 | 4 824 116.00 |
CJ TOTAL (II) | 4 831 770.00 | | 4 831 770.00 | 4 831 770.00 |
CO Grand total (0 to V) | 37 249 886.00 | | 37 249 886.00 | 37 249 886.00 |
CS Evaluated investments - equity method | 32 418 116.00 | | 32 418 116.00 | 32 418 116.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 400 000.00 | 6 400 000.00 | | 6 400 000.00 |
DD Legal reserve (1) | 640 000.00 | 640 000.00 | | 640 000.00 |
DG Other reserves | 24 324 936.00 | 24 324 936.00 | | 24 324 936.00 |
DH Retained earnings | 2 325 888.00 | 2 405 033.00 | | 2 325 888.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 388 995.00 | 3 520 855.00 | | 3 388 995.00 |
DL TOTAL (I) | 37 079 819.00 | 37 290 824.00 | | 37 079 819.00 |
DU Loans and Debts from Credit Institutions (3) | 12.00 | 12.00 | | 12.00 |
DX Trade payables and related accounts | 170 056.00 | 139 540.00 | | 170 056.00 |
EC TOTAL (IV) | 170 068.00 | 139 551.00 | | 170 068.00 |
EE Grand total (I to V) | 37 249 886.00 | 37 430 375.00 | | 37 249 886.00 |
EG Accrued income and payables due within one year | 170 068.00 | 139 551.00 | | 170 068.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 12.00 | 12.00 | | 12.00 |
| |
| 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 | | | 272 345.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 272 346.00 | |
GG - OPERATING RESULT (I - II) | | | -272 345.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 661 340.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 3 661 340.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 3 661 340.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 388 995.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 661 341.00 | 3 661 586.00 | | 3 661 341.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 272 346.00 | 140 731.00 | | 272 346.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 388 995.00 | 3 520 855.00 | | 3 388 995.00 |
| |
| 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 | 32 418 116.00 | | 32 418 116.00 | 32 418 116.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 32 418 116.00 | | 32 418 116.00 | 32 418 116.00 |
| |
| 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 | 170 056.00 | 170 056.00 | | 170 056.00 |
VG Loans with a maturity of up to one year at origin | 12.00 | 12.00 | | 12.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 654.00 | 7 654.00 | | 7 654.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 654.00 | 7 654.00 | | 7 654.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 170 068.00 | 170 068.00 | | 170 068.00 |
