| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 27 000.00 | | 27 000.00 | 27 000.00 |
BJ TOTAL (I) | 953 327.00 | | 953 327.00 | 953 327.00 |
BX Customers and related accounts | 4 800.00 | | 4 800.00 | 4 800.00 |
BZ Other receivables | 1 839 917.00 | | 1 839 917.00 | 1 839 917.00 |
CF Cash and cash equivalents | 35 084.00 | | 35 084.00 | 35 084.00 |
CJ TOTAL (II) | 1 879 801.00 | | 1 879 801.00 | 1 879 801.00 |
CO Grand total (0 to V) | 2 833 128.00 | | 2 833 128.00 | 2 833 128.00 |
CR Shares due in more than one year | 1 822 055.00 | | | 1 822 055.00 |
CU Other investments | 926 327.00 | | 926 327.00 | 926 327.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 2 181 650.00 | | | 2 181 650.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 179 116.00 | | | 179 116.00 |
DL TOTAL (I) | 2 369 566.00 | | | 2 369 566.00 |
DU Loans and Debts from Credit Institutions (3) | 7 708.00 | | | 7 708.00 |
DV Miscellaneous Loans and Financial Debts (4) | 356 554.00 | | | 356 554.00 |
DX Trade payables and related accounts | 1 232.00 | | | 1 232.00 |
DY Tax and social security liabilities | 94 467.00 | | | 94 467.00 |
EB Prepaid income (2) | 3 600.00 | | | 3 600.00 |
EC TOTAL (IV) | 463 562.00 | | | 463 562.00 |
EE Grand total (I to V) | 2 833 128.00 | | | 2 833 128.00 |
EG Accrued income and payables due within one year | 463 562.00 | | | 463 562.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 800.00 | | 4 800.00 | 4 800.00 |
FJ Net sales | 4 800.00 | | 4 800.00 | 4 800.00 |
FR Total operating income (I) | | | 4 800.00 | |
FW Other purchases and external expenses | | | 15 339.00 | |
GF Total Operating Expenses (II) | | | 15 339.00 | |
GG - OPERATING RESULT (I - II) | | | -10 539.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 189 217.00 | |
GL Other interest and similar income | | | 1 493.00 | |
GP Total financial income (V) | | | 190 710.00 | |
GR Interest and similar expenses | | | 238.00 | |
GU Total financial expenses (VI) | | | 238.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 190 472.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 179 932.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 816.00 | | | 816.00 |
HL TOTAL REVENUE (I + III + V + VII) | 195 510.00 | | | 195 510.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 394.00 | | | 16 394.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 179 116.00 | | | 179 116.00 |
| |
| 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 | 953 323.00 | | 4.00 | 953 323.00 |
I3 DECREASES Total Financial Fixed Assets | | | 926 327.00 | |
I4 DECREASES Grand Total | | | 953 327.00 | |
IO DECREASES Total including other intangible assets | | | 27 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 27 000.00 | | | 27 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 926 323.00 | | 4.00 | 926 323.00 |
| |
| 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 | 1 232.00 | 1 232.00 | | 1 232.00 |
8E Income Taxes | 58 448.00 | 58 448.00 | | 58 448.00 |
8L Deferred income | 3 600.00 | 3 600.00 | | 3 600.00 |
UX Other trade receivables | 4 800.00 | 4 800.00 | | 4 800.00 |
VC Group and associates | 1 822 055.00 | | 1 822 055.00 | 1 822 055.00 |
VH Loans with a maturity of more than one year at origin | 7 708.00 | 7 708.00 | | 7 708.00 |
VI Group and Associates | 356 554.00 | 356 554.00 | | 356 554.00 |
VK Loans repaid during the year | 92 291.00 | | | 92 291.00 |
VQ Other Taxes, Duties, and Similar Debts | 36 019.00 | 36 019.00 | | 36 019.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 17 861.00 | 17 861.00 | | 17 861.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 844 717.00 | 22 661.00 | 1 822 055.00 | 1 844 717.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 463 562.00 | 463 562.00 | | 463 562.00 |
