| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 9 768.00 | | 9 768.00 | 9 768.00 |
BJ TOTAL (I) | 1 842 968.00 | | 1 842 968.00 | 1 842 968.00 |
CD Marketable securities | 7 039.00 | | 7 039.00 | 7 039.00 |
CF Cash and cash equivalents | 121 998.00 | | 121 998.00 | 121 998.00 |
CJ TOTAL (II) | 129 037.00 | | 129 037.00 | 129 037.00 |
CO Grand total (0 to V) | 1 972 005.00 | | 1 972 005.00 | 1 972 005.00 |
CU Other investments | 1 833 200.00 | | 1 833 200.00 | 1 833 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 959 905.00 | 768 790.00 | | 959 905.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 193 565.00 | 191 115.00 | | 193 565.00 |
DL TOTAL (I) | 1 154 569.00 | 961 005.00 | | 1 154 569.00 |
DU Loans and Debts from Credit Institutions (3) | 777 557.00 | 967 879.00 | | 777 557.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 379.00 | 39 480.00 | | 39 379.00 |
DX Trade payables and related accounts | 500.00 | 500.00 | | 500.00 |
EC TOTAL (IV) | 817 436.00 | 1 007 859.00 | | 817 436.00 |
EE Grand total (I to V) | 1 972 005.00 | 1 968 864.00 | | 1 972 005.00 |
EI Including equity loans | 39 379.00 | | | 39 379.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 773.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 773.00 | |
GG - OPERATING RESULT (I - II) | | | -773.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 203 864.00 | |
GL Other interest and similar income | | | 39.00 | |
GP Total financial income (V) | | | 203 903.00 | |
GR Interest and similar expenses | | | 9 566.00 | |
GU Total financial expenses (VI) | | | 9 566.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 194 338.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 193 565.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 203 903.00 | 203 864.00 | | 203 903.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 339.00 | 12 749.00 | | 10 339.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 193 565.00 | 191 115.00 | | 193 565.00 |
| |
| 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 | 1 842 968.00 | | | 1 842 968.00 |
I4 DECREASES Grand Total | | | 1 842 968.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 842 968.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 842 968.00 | | | 1 842 968.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 279.00 | 279.00 | | 279.00 |
8B Suppliers and Related Accounts | 500.00 | 500.00 | | 500.00 |
UT Other financial assets | 9 768.00 | 9 768.00 | | 9 768.00 |
VH Loans with a maturity of more than one year at origin | 777 557.00 | 192 494.00 | 518 705.00 | 777 557.00 |
VI Group and Associates | 39 100.00 | 39 100.00 | | 39 100.00 |
VK Loans repaid during the year | 190 322.00 | | | 190 322.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 768.00 | 9 768.00 | | 9 768.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 817 436.00 | 232 373.00 | 518 705.00 | 817 436.00 |
