| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 18 599 880.00 | | 18 599 880.00 | 18 599 880.00 |
BZ Other receivables | 66 965.00 | | 66 965.00 | 66 965.00 |
CD Marketable securities | 3 250 052.00 | | 3 250 052.00 | 3 250 052.00 |
CF Cash and cash equivalents | 1 292 017.00 | | 1 292 017.00 | 1 292 017.00 |
CJ TOTAL (II) | 4 609 035.00 | | 4 609 035.00 | 4 609 035.00 |
CO Grand total (0 to V) | 23 208 915.00 | | 23 208 915.00 | 23 208 915.00 |
CU Other investments | 18 599 880.00 | | 18 599 880.00 | 18 599 880.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 18 600 000.00 | | | 18 600 000.00 |
DD Legal reserve (1) | 408 960.00 | | | 408 960.00 |
DG Other reserves | 2 655 248.00 | | | 2 655 248.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 937 900.00 | | | 937 900.00 |
DL TOTAL (I) | 22 602 110.00 | | | 22 602 110.00 |
DV Miscellaneous Loans and Financial Debts (4) | 598 210.00 | | | 598 210.00 |
DX Trade payables and related accounts | 5 758.00 | | | 5 758.00 |
DY Tax and social security liabilities | 2 837.00 | | | 2 837.00 |
EC TOTAL (IV) | 606 805.00 | | | 606 805.00 |
EE Grand total (I to V) | 23 208 915.00 | | | 23 208 915.00 |
EG Accrued income and payables due within one year | 606 805.00 | | | 606 805.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 624.00 | |
GF Total Operating Expenses (II) | | | 9 624.00 | |
GG - OPERATING RESULT (I - II) | | | -9 624.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 914 723.00 | |
GL Other interest and similar income | | | 59 087.00 | |
GP Total financial income (V) | | | 973 811.00 | |
GR Interest and similar expenses | | | 6 120.00 | |
GU Total financial expenses (VI) | | | 6 120.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 967 690.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 958 065.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 20 165.00 | | | 20 165.00 |
HL TOTAL REVENUE (I + III + V + VII) | 973 811.00 | | | 973 811.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 35 910.00 | | | 35 910.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 937 900.00 | | | 937 900.00 |
| |
| 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 | 18 599 880.00 | | | 18 599 880.00 |
I3 DECREASES Total Financial Fixed Assets | | | 18 599 880.00 | |
I4 DECREASES Grand Total | | | 18 599 880.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 18 599 880.00 | | | 18 599 880.00 |
| |
| 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 | 5 758.00 | 5 758.00 | | 5 758.00 |
8D Social Security and Other Social Organizations | 2 837.00 | 2 837.00 | | 2 837.00 |
UX Other trade receivables | 66 966.00 | 66 966.00 | | 66 966.00 |
VI Group and Associates | 598 210.00 | 598 210.00 | | 598 210.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 966.00 | 66 966.00 | | 66 966.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 606 805.00 | 606 805.00 | | 606 805.00 |
