| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 16 996.00 | | 16 996.00 | 16 996.00 |
BH Other financial assets | 20 000.00 | | 20 000.00 | 20 000.00 |
BJ TOTAL (I) | 2 013 279.00 | | 2 013 279.00 | 2 013 279.00 |
BZ Other receivables | 108 499.00 | | 108 499.00 | 108 499.00 |
CF Cash and cash equivalents | 56 205.00 | | 56 205.00 | 56 205.00 |
CH Prepaid expenses | 2 909.00 | | 2 909.00 | 2 909.00 |
CJ TOTAL (II) | 167 614.00 | | 167 614.00 | 167 614.00 |
CO Grand total (0 to V) | 2 180 893.00 | | 2 180 893.00 | 2 180 893.00 |
CS Evaluated investments - equity method | 1 976 283.00 | | 1 976 283.00 | 1 976 283.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 630 371.00 | 630 371.00 | | 630 371.00 |
DB Share, merger, contribution premiums, etc. | 15 310.00 | 15 310.00 | | 15 310.00 |
DD Legal reserve (1) | 63 038.00 | 63 038.00 | | 63 038.00 |
DH Retained earnings | 726 878.00 | 802 367.00 | | 726 878.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 316 757.00 | 126 229.00 | | 316 757.00 |
DK Regulated provisions | 24 259.00 | 20 647.00 | | 24 259.00 |
DL TOTAL (I) | 1 776 613.00 | 1 657 963.00 | | 1 776 613.00 |
DU Loans and Debts from Credit Institutions (3) | 254 122.00 | 389 621.00 | | 254 122.00 |
DV Miscellaneous Loans and Financial Debts (4) | 150 154.00 | 42 937.00 | | 150 154.00 |
DX Trade payables and related accounts | | 1 140.00 | | |
DY Tax and social security liabilities | | 119 285.00 | | |
EA Other liabilities | 3.00 | | | 3.00 |
EC TOTAL (IV) | 404 279.00 | 552 983.00 | | 404 279.00 |
EE Grand total (I to V) | 2 180 893.00 | 2 210 946.00 | | 2 180 893.00 |
EG Accrued income and payables due within one year | 286 683.00 | 298 931.00 | | 286 683.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 12 568.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 12 568.00 | |
GG - OPERATING RESULT (I - II) | | | -12 566.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 350 419.00 | |
GL Other interest and similar income | | | 254.00 | |
GP Total financial income (V) | | | 350 674.00 | |
GR Interest and similar expenses | | | 13 326.00 | |
GU Total financial expenses (VI) | | | 13 326.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 337 347.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 324 781.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 4.00 | | |
HD Total exceptional income (VII) | | 4.00 | | |
HF Exceptional expenses on capital transactions | | 4.00 | | |
HG Exceptional depreciation and provisions | 3 611.00 | 4 851.00 | | 3 611.00 |
HH Total exceptional expenses (VIII) | 3 611.00 | 4 855.00 | | 3 611.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 611.00 | -4 851.00 | | -3 611.00 |
HK Income tax | 4 412.00 | 1 304.00 | | 4 412.00 |
HL TOTAL REVENUE (I + III + V + VII) | 350 676.00 | 165 634.00 | | 350 676.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 919.00 | 39 404.00 | | 33 919.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 316 757.00 | 126 229.00 | | 316 757.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 20 000.00 | | 20 000.00 | 20 000.00 |
VC Group and associates | 5 341.00 | 5 341.00 | | 5 341.00 |
VH Loans with a maturity of more than one year at origin | 254 122.00 | 136 526.00 | 117 596.00 | 254 122.00 |
VI Group and Associates | 150 157.00 | 150 157.00 | | 150 157.00 |
VK Loans repaid during the year | 135 338.00 | | | 135 338.00 |
VM Income taxes | 103 158.00 | 103 158.00 | | 103 158.00 |
VS Prepaid expenses | 2 909.00 | 2 909.00 | | 2 909.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 131 408.00 | 111 408.00 | 20 000.00 | 131 408.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 404 279.00 | 286 683.00 | 117 596.00 | 404 279.00 |
