| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 17 973 518.00 | | 17 973 518.00 | 17 973 518.00 |
BZ Other receivables | 1 148 708.00 | | 1 148 708.00 | 1 148 708.00 |
CD Marketable securities | 2 577.00 | | 2 577.00 | 2 577.00 |
CF Cash and cash equivalents | 93 977.00 | | 93 977.00 | 93 977.00 |
CH Prepaid expenses | 1 728.00 | | 1 728.00 | 1 728.00 |
CJ TOTAL (II) | 1 246 990.00 | | 1 246 990.00 | 1 246 990.00 |
CO Grand total (0 to V) | 19 220 508.00 | | 19 220 508.00 | 19 220 508.00 |
CU Other investments | 17 973 518.00 | | 17 973 518.00 | 17 973 518.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 053 245.00 | 1 053 245.00 | | 1 053 245.00 |
DD Legal reserve (1) | 105 325.00 | 105 325.00 | | 105 325.00 |
DG Other reserves | 9 094 972.00 | 8 514 689.00 | | 9 094 972.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 198 165.00 | 1 275 425.00 | | 2 198 165.00 |
DL TOTAL (I) | 12 451 707.00 | 10 948 683.00 | | 12 451 707.00 |
DU Loans and Debts from Credit Institutions (3) | 6 731 212.00 | 7 977 284.00 | | 6 731 212.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 730.00 | 185 625.00 | | 6 730.00 |
DX Trade payables and related accounts | 30 500.00 | 45 080.00 | | 30 500.00 |
DY Tax and social security liabilities | | 205 492.00 | | |
EA Other liabilities | 359.00 | | | 359.00 |
EC TOTAL (IV) | 6 768 801.00 | 8 413 481.00 | | 6 768 801.00 |
EE Grand total (I to V) | 19 220 508.00 | 19 362 164.00 | | 19 220 508.00 |
EG Accrued income and payables due within one year | 1 176 658.00 | 2 868 635.00 | | 1 176 658.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 10 958.00 | 1 494 960.00 | | 10 958.00 |
EI Including equity loans | 6 730.00 | | | 6 730.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 37 033.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 37 033.00 | |
GG - OPERATING RESULT (I - II) | | | -37 033.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 348 273.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 2 348 274.00 | |
GR Interest and similar expenses | | | 145 361.00 | |
GS Negative differences of foreign exchange | | | 10 494.00 | |
GU Total financial expenses (VI) | | | 155 854.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 192 419.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 155 386.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -42 779.00 | -86 585.00 | | -42 779.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 348 274.00 | 1 498 163.00 | | 2 348 274.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 150 108.00 | 222 738.00 | | 150 108.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 198 165.00 | 1 275 425.00 | | 2 198 165.00 |
| |
| 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 | 17 542 500.00 | | 431 018.00 | 17 542 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 973 518.00 | |
I4 DECREASES Grand Total | | | 17 973 518.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 542 500.00 | | 431 018.00 | 17 542 500.00 |
| |
| 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 | 30 500.00 | 30 500.00 | | 30 500.00 |
8K Other liabilities (including liabilities related to repo transactions) | 359.00 | 359.00 | | 359.00 |
VC Group and associates | 768 112.00 | 768 112.00 | | 768 112.00 |
VG Loans with a maturity of up to one year at origin | 10 958.00 | 10 958.00 | | 10 958.00 |
VH Loans with a maturity of more than one year at origin | 6 720 254.00 | 1 128 111.00 | 5 592 143.00 | 6 720 254.00 |
VI Group and Associates | 6 730.00 | 6 730.00 | | 6 730.00 |
VJ Loans taken out during the year | 1 360 000.00 | | | 1 360 000.00 |
VK Loans repaid during the year | 1 118 429.00 | | | 1 118 429.00 |
VM Income taxes | 380 596.00 | 380 596.00 | | 380 596.00 |
VS Prepaid expenses | 1 728.00 | 1 728.00 | | 1 728.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 150 436.00 | 1 150 436.00 | | 1 150 436.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 768 801.00 | 1 176 658.00 | 5 592 143.00 | 6 768 801.00 |
