| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 900.00 | | 900.00 | 900.00 |
BJ TOTAL (I) | 2 634 331.00 | | 2 634 331.00 | 2 634 331.00 |
BZ Other receivables | 6 640.00 | | 6 640.00 | 6 640.00 |
CF Cash and cash equivalents | 866 349.00 | | 866 349.00 | 866 349.00 |
CJ TOTAL (II) | 872 989.00 | | 872 989.00 | 872 989.00 |
CO Grand total (0 to V) | 3 507 320.00 | | 3 507 320.00 | 3 507 320.00 |
CP Shares due in less than one year | 900.00 | | | 900.00 |
CU Other investments | 2 633 431.00 | | 2 633 431.00 | 2 633 431.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 2 715 217.00 | 2 188 968.00 | | 2 715 217.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 569 169.00 | 526 250.00 | | 569 169.00 |
DL TOTAL (I) | 3 317 387.00 | 2 748 217.00 | | 3 317 387.00 |
DU Loans and Debts from Credit Institutions (3) | 85 205.00 | 115 074.00 | | 85 205.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 000.00 | 200 000.00 | | 100 000.00 |
DX Trade payables and related accounts | 4 728.00 | 6 012.00 | | 4 728.00 |
EC TOTAL (IV) | 189 933.00 | 321 086.00 | | 189 933.00 |
EE Grand total (I to V) | 3 507 320.00 | 3 069 304.00 | | 3 507 320.00 |
EI Including equity loans | 100 000.00 | | | 100 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 592.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 592.00 | |
GG - OPERATING RESULT (I - II) | | | -1 592.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 572 705.00 | |
GP Total financial income (V) | | | 572 705.00 | |
GR Interest and similar expenses | | | 1 944.00 | |
GU Total financial expenses (VI) | | | 1 944.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 570 762.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 569 169.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 572 705.00 | 532 705.00 | | 572 705.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 536.00 | 6 455.00 | | 3 536.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 569 169.00 | 526 250.00 | | 569 169.00 |
| |
| 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 | 2 594 796.00 | | 39 535.00 | 2 594 796.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 634 331.00 | |
I4 DECREASES Grand Total | | | 2 634 331.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 594 796.00 | | 39 535.00 | 2 594 796.00 |
| |
| 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 | 4 728.00 | 4 728.00 | | 4 728.00 |
UL Receivables related to investments | 900.00 | 900.00 | | 900.00 |
VB VAT | 6 640.00 | 6 640.00 | | 6 640.00 |
VH Loans with a maturity of more than one year at origin | 85 205.00 | 30 516.00 | 54 689.00 | 85 205.00 |
VI Group and Associates | 100 000.00 | 100 000.00 | | 100 000.00 |
VK Loans repaid during the year | 29 837.00 | | | 29 837.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 540.00 | 7 540.00 | | 7 540.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 189 933.00 | 135 244.00 | 54 689.00 | 189 933.00 |
