| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 680 044.00 | | 1 680 044.00 | 1 680 044.00 |
BZ Other receivables | 20 255.00 | | 20 255.00 | 20 255.00 |
CF Cash and cash equivalents | 42.00 | | 42.00 | 42.00 |
CJ TOTAL (II) | 20 297.00 | | 20 297.00 | 20 297.00 |
CO Grand total (0 to V) | 1 700 342.00 | | 1 700 342.00 | 1 700 342.00 |
CU Other investments | 1 680 044.00 | | 1 680 044.00 | 1 680 044.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 186 680.00 | 186 680.00 | | 186 680.00 |
DB Share, merger, contribution premiums, etc. | 103 428.00 | 103 428.00 | | 103 428.00 |
DD Legal reserve (1) | 18 668.00 | 18 668.00 | | 18 668.00 |
DG Other reserves | 571 107.00 | 433 052.00 | | 571 107.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 120 004.00 | 138 054.00 | | 120 004.00 |
DL TOTAL (I) | 999 887.00 | 879 883.00 | | 999 887.00 |
DU Loans and Debts from Credit Institutions (3) | 684 746.00 | 813 007.00 | | 684 746.00 |
DX Trade payables and related accounts | 3 323.00 | 3 222.00 | | 3 323.00 |
EA Other liabilities | 12 384.00 | 4 424.00 | | 12 384.00 |
EC TOTAL (IV) | 700 454.00 | 820 654.00 | | 700 454.00 |
EE Grand total (I to V) | 1 700 342.00 | 1 700 538.00 | | 1 700 342.00 |
EG Accrued income and payables due within one year | 140 710.00 | 142 936.00 | | 140 710.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 649.00 | |
GF Total Operating Expenses (II) | | | 3 649.00 | |
GG - OPERATING RESULT (I - II) | | | -3 649.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 139 995.00 | |
GP Total financial income (V) | | | 139 995.00 | |
GR Interest and similar expenses | | | 16 346.00 | |
GU Total financial expenses (VI) | | | 16 346.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 123 649.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 119 999.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4.00 | 4.00 | | 4.00 |
HD Total exceptional income (VII) | 4.00 | 4.00 | | 4.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4.00 | 4.00 | | 4.00 |
HL TOTAL REVENUE (I + III + V + VII) | 139 999.00 | 159 999.00 | | 139 999.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 995.00 | 21 944.00 | | 19 995.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 120 004.00 | 138 054.00 | | 120 004.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 680 044.00 | | | 1 680 044.00 |
| |
| 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 | 3 323.00 | 3 323.00 | | 3 323.00 |
UX Other trade receivables | 7 870.00 | 7 870.00 | | 7 870.00 |
VG Loans with a maturity of up to one year at origin | 20.00 | 20.00 | | 20.00 |
VH Loans with a maturity of more than one year at origin | 684 725.00 | 137 366.00 | 547 358.00 | 684 725.00 |
VK Loans repaid during the year | 127 866.00 | | | 127 866.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 870.00 | 7 870.00 | | 7 870.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 688 069.00 | 140 710.00 | 547 358.00 | 688 069.00 |
