| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 3 121.00 | | 3 121.00 | 3 121.00 |
BJ TOTAL (I) | 1 512 668.00 | | 1 512 668.00 | 1 512 668.00 |
BZ Other receivables | 62 982.00 | | 62 982.00 | 62 982.00 |
CF Cash and cash equivalents | 104 674.00 | | 104 674.00 | 104 674.00 |
CJ TOTAL (II) | 167 656.00 | | 167 656.00 | 167 656.00 |
CO Grand total (0 to V) | 1 680 324.00 | | 1 680 324.00 | 1 680 324.00 |
CP Shares due in less than one year | 3 121.00 | | | 3 121.00 |
CU Other investments | 1 509 547.00 | | 1 509 547.00 | 1 509 547.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 840 320.00 | 679 487.00 | | 840 320.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 142 560.00 | 160 833.00 | | 142 560.00 |
DL TOTAL (I) | 1 037 879.00 | 895 320.00 | | 1 037 879.00 |
DU Loans and Debts from Credit Institutions (3) | 385 897.00 | 526 394.00 | | 385 897.00 |
DV Miscellaneous Loans and Financial Debts (4) | 252 982.00 | 275 317.00 | | 252 982.00 |
DX Trade payables and related accounts | 1 200.00 | 960.00 | | 1 200.00 |
DY Tax and social security liabilities | 2 365.00 | 379.00 | | 2 365.00 |
EC TOTAL (IV) | 642 444.00 | 803 050.00 | | 642 444.00 |
EE Grand total (I to V) | 1 680 324.00 | 1 698 370.00 | | 1 680 324.00 |
EG Accrued income and payables due within one year | 401 986.00 | 417 287.00 | | 401 986.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 498.00 | |
GF Total Operating Expenses (II) | | | 3 498.00 | |
GG - OPERATING RESULT (I - II) | | | -3 498.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 157 882.00 | |
GO Net income from sales of marketable securities | | | 2.00 | |
GP Total financial income (V) | | | 157 884.00 | |
GR Interest and similar expenses | | | 15 873.00 | |
GU Total financial expenses (VI) | | | 15 873.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 142 011.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 138 514.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 960.00 | | | 960.00 |
HH Total exceptional expenses (VIII) | 960.00 | | | 960.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -960.00 | | | -960.00 |
HK Income tax | -5 006.00 | -19 457.00 | | -5 006.00 |
HL TOTAL REVENUE (I + III + V + VII) | 157 884.00 | 165 648.00 | | 157 884.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 324.00 | 4 815.00 | | 15 324.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 142 560.00 | 160 833.00 | | 142 560.00 |
| |
| 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 | 1 512 668.00 | | | 1 512 668.00 |
I4 DECREASES Grand Total | | | 1 512 668.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 512 668.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 512 668.00 | | | 1 512 668.00 |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
8E Income Taxes | 2 359.00 | 2 359.00 | | 2 359.00 |
UT Other financial assets | 3 121.00 | 3 121.00 | | 3 121.00 |
VB VAT | 7.00 | 7.00 | | 7.00 |
VC Group and associates | 62 975.00 | 62 975.00 | | 62 975.00 |
VG Loans with a maturity of up to one year at origin | 134.00 | 134.00 | | 134.00 |
VH Loans with a maturity of more than one year at origin | 385 764.00 | 145 305.00 | 240 459.00 | 385 764.00 |
VI Group and Associates | 252 982.00 | 252 982.00 | | 252 982.00 |
VJ Loans taken out during the year | 140 449.00 | | | 140 449.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 104.00 | 66 104.00 | | 66 104.00 |
VW VAT | 6.00 | 6.00 | | 6.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 642 444.00 | 401 986.00 | 240 459.00 | 642 444.00 |
