| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 15 126 344.00 | | 15 126 344.00 | 15 126 344.00 |
BJ TOTAL (I) | 16 185 049.00 | | 16 185 049.00 | 16 185 049.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 8 898.00 | | 8 898.00 | 8 898.00 |
CJ TOTAL (II) | 8 898.00 | | 8 898.00 | 8 898.00 |
CO Grand total (0 to V) | 16 193 947.00 | | 16 193 947.00 | 16 193 947.00 |
CU Other investments | 1 058 705.00 | | 1 058 705.00 | 1 058 705.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 603 700.00 | 10 603 700.00 | | 10 603 700.00 |
DB Share, merger, contribution premiums, etc. | 4 305 680.00 | 4 305 680.00 | | 4 305 680.00 |
DD Legal reserve (1) | 55 839.00 | 30 261.00 | | 55 839.00 |
DH Retained earnings | 546 653.00 | 272 632.00 | | 546 653.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 527 032.00 | 511 546.00 | | 527 032.00 |
DL TOTAL (I) | 16 038 903.00 | 15 723 820.00 | | 16 038 903.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 12 395.00 | 12 633.00 | | 12 395.00 |
DY Tax and social security liabilities | 4 649.00 | | | 4 649.00 |
EA Other liabilities | 138 000.00 | 441 000.00 | | 138 000.00 |
EC TOTAL (IV) | 155 044.00 | 453 633.00 | | 155 044.00 |
EE Grand total (I to V) | 16 193 947.00 | 16 177 453.00 | | 16 193 947.00 |
| |
| 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 | | | 76 801.00 | |
GF Total Operating Expenses (II) | | | 76 801.00 | |
GG - OPERATING RESULT (I - II) | | | -76 801.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 740.00 | |
GK Income from other securities and fixed asset receivables | | | 818 623.00 | |
GL Other interest and similar income | | | 600.00 | |
GP Total financial income (V) | | | 822 964.00 | |
GR Interest and similar expenses | | | 3 849.00 | |
GU Total financial expenses (VI) | | | 3 849.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 819 115.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 742 314.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 165.00 | | | 165.00 |
HH Total exceptional expenses (VIII) | 165.00 | | | 165.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -165.00 | | | -165.00 |
HK Income tax | 215 117.00 | 215 773.00 | | 215 117.00 |
HL TOTAL REVENUE (I + III + V + VII) | 822 964.00 | 790 265.00 | | 822 964.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 295 932.00 | 278 719.00 | | 295 932.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 527 032.00 | 511 546.00 | | 527 032.00 |
| |
| 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 | 16 165 937.00 | | 412 898.00 | 16 165 937.00 |
I3 DECREASES Total Financial Fixed Assets | | 393 786.00 | 16 185 049.00 | |
I4 DECREASES Grand Total | | 393 786.00 | 16 185 049.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 16 165 937.00 | | 412 898.00 | 16 165 937.00 |
| |
| 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 | 12 395.00 | 12 395.00 | | 12 395.00 |
8E Income Taxes | 4 649.00 | 4 649.00 | | 4 649.00 |
UP Loans | 15 126 344.00 | 412 898.00 | 14 713 446.00 | 15 126 344.00 |
VI Group and Associates | 138 000.00 | 138 000.00 | | 138 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 126 344.00 | 412 898.00 | 14 713 446.00 | 15 126 344.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 155 044.00 | 155 044.00 | | 155 044.00 |
