| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 339 445.00 | | 339 445.00 | 339 445.00 |
BJ TOTAL (I) | 1 378 745.00 | | 1 378 745.00 | 1 378 745.00 |
BX Customers and related accounts | 3 332.00 | | 3 332.00 | 3 332.00 |
CF Cash and cash equivalents | 50 899.00 | | 50 899.00 | 50 899.00 |
CJ TOTAL (II) | 54 231.00 | | 54 231.00 | 54 231.00 |
CO Grand total (0 to V) | 1 432 976.00 | | 1 432 976.00 | 1 432 976.00 |
CS Evaluated investments - equity method | 1 039 300.00 | | 1 039 300.00 | 1 039 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 891 000.00 | 891 000.00 | | 891 000.00 |
DD Legal reserve (1) | 45 150.00 | 36 916.00 | | 45 150.00 |
DG Other reserves | 221 626.00 | 215 181.00 | | 221 626.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 187 787.00 | 164 679.00 | | 187 787.00 |
DL TOTAL (I) | 1 345 563.00 | 1 307 777.00 | | 1 345 563.00 |
DV Miscellaneous Loans and Financial Debts (4) | 82 870.00 | 77 441.00 | | 82 870.00 |
DX Trade payables and related accounts | 3 678.00 | 1 524.00 | | 3 678.00 |
DY Tax and social security liabilities | 865.00 | 2 024.00 | | 865.00 |
EC TOTAL (IV) | 87 413.00 | 80 989.00 | | 87 413.00 |
EE Grand total (I to V) | 1 432 976.00 | 1 388 766.00 | | 1 432 976.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 3 616.00 | |
FJ Net sales | | | 3 616.00 | |
FR Total operating income (I) | | | 3 616.00 | |
FW Other purchases and external expenses | | | 8 472.00 | |
GF Total Operating Expenses (II) | | | 8 472.00 | |
GG - OPERATING RESULT (I - II) | | | -4 855.00 | |
GL Other interest and similar income | | | 200 308.00 | |
GP Total financial income (V) | | | 200 308.00 | |
GR Interest and similar expenses | | | 1 089.00 | |
GU Total financial expenses (VI) | | | 1 089.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 199 219.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 194 364.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 577.00 | 5 714.00 | | 6 577.00 |
HL TOTAL REVENUE (I + III + V + VII) | 203 925.00 | 177 087.00 | | 203 925.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 138.00 | 12 407.00 | | 16 138.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 187 787.00 | 164 679.00 | | 187 787.00 |
| |
| 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 | 1 359 042.00 | | 226 522.00 | 1 359 042.00 |
I3 DECREASES Total Financial Fixed Assets | | 206 819.00 | 1 378 745.00 | |
I4 DECREASES Grand Total | | 206 819.00 | 1 378 745.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 359 042.00 | | 226 522.00 | 1 359 042.00 |
| |
| 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 | 666.00 | 666.00 | | 666.00 |
8B Suppliers and Related Accounts | 3 678.00 | 3 678.00 | | 3 678.00 |
8E Income Taxes | 865.00 | 865.00 | | 865.00 |
UL Receivables related to investments | 339 445.00 | | 339 445.00 | 339 445.00 |
UX Other trade receivables | 3 332.00 | 3 332.00 | | 3 332.00 |
VI Group and Associates | 82 204.00 | 82 204.00 | | 82 204.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 342 777.00 | 3 332.00 | 339 445.00 | 342 777.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 87 413.00 | 87 413.00 | | 87 413.00 |
