| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 345 315.00 | | 345 315.00 | 345 315.00 |
BJ TOTAL (I) | 13 585 090.00 | | 13 585 090.00 | 13 585 090.00 |
BZ Other receivables | 2 476 002.00 | | 2 476 002.00 | 2 476 002.00 |
CF Cash and cash equivalents | 1 293 859.00 | | 1 293 859.00 | 1 293 859.00 |
CJ TOTAL (II) | 3 769 861.00 | | 3 769 861.00 | 3 769 861.00 |
CO Grand total (0 to V) | 17 354 951.00 | | 17 354 951.00 | 17 354 951.00 |
CU Other investments | 13 239 775.00 | | 13 239 775.00 | 13 239 775.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 070 000.00 | | | 12 070 000.00 |
DD Legal reserve (1) | 1 207 000.00 | | | 1 207 000.00 |
DG Other reserves | 3 369 841.00 | | | 3 369 841.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 312.00 | | | 25 312.00 |
DL TOTAL (I) | 16 672 153.00 | | | 16 672 153.00 |
DV Miscellaneous Loans and Financial Debts (4) | 680 686.00 | | | 680 686.00 |
DX Trade payables and related accounts | 2 112.00 | | | 2 112.00 |
EC TOTAL (IV) | 682 798.00 | | | 682 798.00 |
EE Grand total (I to V) | 17 354 951.00 | | | 17 354 951.00 |
EG Accrued income and payables due within one year | 682 798.00 | | | 682 798.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 281.00 | |
GF Total Operating Expenses (II) | | | 3 281.00 | |
GG - OPERATING RESULT (I - II) | | | -3 281.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 36 468.00 | |
GP Total financial income (V) | | | 36 468.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 36 468.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 187.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 897.00 | | | 2 897.00 |
HH Total exceptional expenses (VIII) | 2 897.00 | | | 2 897.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 897.00 | | | -2 897.00 |
HK Income tax | 4 978.00 | | | 4 978.00 |
HL TOTAL REVENUE (I + III + V + VII) | 36 468.00 | | | 36 468.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 156.00 | | | 11 156.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 312.00 | | | 25 312.00 |
| |
| 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 | 14 010 082.00 | | | 14 010 082.00 |
I3 DECREASES Total Financial Fixed Assets | | 424 992.00 | 13 585 090.00 | |
I4 DECREASES Grand Total | | 424 992.00 | 13 585 090.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 010 082.00 | | | 14 010 082.00 |
| |
| 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 | 2 112.00 | 2 112.00 | | 2 112.00 |
UL Receivables related to investments | 345 315.00 | | 345 315.00 | 345 315.00 |
VC Group and associates | 2 437 528.00 | 2 437 528.00 | | 2 437 528.00 |
VI Group and Associates | 680 686.00 | 680 686.00 | | 680 686.00 |
VM Income taxes | 38 474.00 | 38 474.00 | | 38 474.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 821 318.00 | 2 476 002.00 | 345 315.00 | 2 821 318.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 682 798.00 | 682 798.00 | | 682 798.00 |
