| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 8 913 000.00 | | 8 913 000.00 | 8 913 000.00 |
BZ Other receivables | 413 917.00 | | 413 917.00 | 413 917.00 |
CF Cash and cash equivalents | 247.00 | | 247.00 | 247.00 |
CJ TOTAL (II) | 414 165.00 | | 414 165.00 | 414 165.00 |
CO Grand total (0 to V) | 9 327 165.00 | | 9 327 165.00 | 9 327 165.00 |
CU Other investments | 8 913 000.00 | | 8 913 000.00 | 8 913 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 290 000.00 | | | 3 290 000.00 |
DD Legal reserve (1) | 241 820.00 | | | 241 820.00 |
DH Retained earnings | 4 594 619.00 | | | 4 594 619.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 552 478.00 | | | 552 478.00 |
DL TOTAL (I) | 8 678 918.00 | | | 8 678 918.00 |
DU Loans and Debts from Credit Institutions (3) | 150.00 | | | 150.00 |
DV Miscellaneous Loans and Financial Debts (4) | 469 035.00 | | | 469 035.00 |
DX Trade payables and related accounts | 7 259.00 | | | 7 259.00 |
DY Tax and social security liabilities | 23 543.00 | | | 23 543.00 |
EA Other liabilities | 148 259.00 | | | 148 259.00 |
EC TOTAL (IV) | 648 247.00 | | | 648 247.00 |
EE Grand total (I to V) | 9 327 165.00 | | | 9 327 165.00 |
EG Accrued income and payables due within one year | 648 247.00 | | | 648 247.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 150.00 | | | 150.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 729.00 | |
GF Total Operating Expenses (II) | | | 13 729.00 | |
GG - OPERATING RESULT (I - II) | | | -13 729.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 570 941.00 | |
GL Other interest and similar income | | | 2 364.00 | |
GP Total financial income (V) | | | 573 305.00 | |
GR Interest and similar expenses | | | 7 097.00 | |
GU Total financial expenses (VI) | | | 7 097.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 566 207.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 552 478.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 573 305.00 | | | 573 305.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 827.00 | | | 20 827.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 552 478.00 | | | 552 478.00 |
| |
| 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 | 8 913 000.00 | | | 8 913 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 913 000.00 | |
I4 DECREASES Grand Total | | | 8 913 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 913 000.00 | | | 8 913 000.00 |
| |
| 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 | 7 260.00 | 7 260.00 | | 7 260.00 |
8D Social Security and Other Social Organizations | 23 543.00 | 23 543.00 | | 23 543.00 |
8K Other liabilities (including liabilities related to repo transactions) | 148 259.00 | 148 259.00 | | 148 259.00 |
UX Other trade receivables | 413 918.00 | 413 918.00 | | 413 918.00 |
VG Loans with a maturity of up to one year at origin | 150.00 | 150.00 | | 150.00 |
VI Group and Associates | 469 035.00 | 469 035.00 | | 469 035.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 413 918.00 | 413 918.00 | | 413 918.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 648 247.00 | 648 247.00 | | 648 247.00 |
