| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 752 797.00 | | 1 752 797.00 | 1 752 797.00 |
BZ Other receivables | 716 230.00 | | 716 230.00 | 716 230.00 |
CF Cash and cash equivalents | 249 268.00 | | 249 268.00 | 249 268.00 |
CJ TOTAL (II) | 965 498.00 | | 965 498.00 | 965 498.00 |
CO Grand total (0 to V) | 2 718 295.00 | | 2 718 295.00 | 2 718 295.00 |
CS Evaluated investments - equity method | 1 752 797.00 | | 1 752 797.00 | 1 752 797.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 262 594.00 | 262 594.00 | | 262 594.00 |
DD Legal reserve (1) | 90 982.00 | 90 982.00 | | 90 982.00 |
DG Other reserves | 1 601 794.00 | 1 587 671.00 | | 1 601 794.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 414.00 | 14 123.00 | | 414.00 |
DL TOTAL (I) | 1 955 785.00 | 1 955 371.00 | | 1 955 785.00 |
DU Loans and Debts from Credit Institutions (3) | 335 152.00 | 473 696.00 | | 335 152.00 |
DV Miscellaneous Loans and Financial Debts (4) | 398 962.00 | 537 506.00 | | 398 962.00 |
DX Trade payables and related accounts | 28 397.00 | 8 969.00 | | 28 397.00 |
EC TOTAL (IV) | 762 510.00 | 1 020 170.00 | | 762 510.00 |
EE Grand total (I to V) | 2 718 295.00 | 2 975 541.00 | | 2 718 295.00 |
EG Accrued income and payables due within one year | 335 152.00 | 473 696.00 | | 335 152.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 23 314.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 23 314.00 | |
GG - OPERATING RESULT (I - II) | | | -23 314.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 28 612.00 | |
GP Total financial income (V) | | | 28 612.00 | |
GR Interest and similar expenses | | | 4 883.00 | |
GU Total financial expenses (VI) | | | 4 883.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 23 728.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 414.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 28 612.00 | 30 161.00 | | 28 612.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 197.00 | 16 038.00 | | 28 197.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 414.00 | 14 123.00 | | 414.00 |
| |
| 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 | 1 752 797.00 | | | 1 752 797.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 752 797.00 | |
I4 DECREASES Grand Total | | | 1 752 797.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 752 797.00 | | | 1 752 797.00 |
| |
| 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 | 28 397.00 | 28 397.00 | | 28 397.00 |
VC Group and associates | 324 196.00 | 324 196.00 | | 324 196.00 |
VH Loans with a maturity of more than one year at origin | 335 152.00 | 335 152.00 | | 335 152.00 |
VI Group and Associates | 398 962.00 | 398 962.00 | | 398 962.00 |
VM Income taxes | 392 034.00 | 392 034.00 | | 392 034.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 716 230.00 | 716 230.00 | | 716 230.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 762 510.00 | 762 510.00 | | 762 510.00 |
