| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 204 988.00 | | 204 988.00 | 204 988.00 |
BJ TOTAL (I) | 32 368 218.00 | | 32 368 218.00 | 32 368 218.00 |
CF Cash and cash equivalents | 454 528.00 | | 454 528.00 | 454 528.00 |
CJ TOTAL (II) | 454 528.00 | | 454 528.00 | 454 528.00 |
CO Grand total (0 to V) | 32 822 746.00 | | 32 822 746.00 | 32 822 746.00 |
CS Evaluated investments - equity method | 32 163 230.00 | | 32 163 230.00 | 32 163 230.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 31 917 305.00 | 31 917 305.00 | | 31 917 305.00 |
DD Legal reserve (1) | 53 861.00 | 32 273.00 | | 53 861.00 |
DG Other reserves | 210 407.00 | 200 226.00 | | 210 407.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 425 687.00 | 431 769.00 | | 425 687.00 |
DL TOTAL (I) | 32 607 260.00 | 32 581 573.00 | | 32 607 260.00 |
DX Trade payables and related accounts | 3 846.00 | 2 273.00 | | 3 846.00 |
DY Tax and social security liabilities | 1 754.00 | 2 828.00 | | 1 754.00 |
DZ Fixed asset liabilities and related accounts | 209 886.00 | | | 209 886.00 |
EC TOTAL (IV) | 215 486.00 | 5 101.00 | | 215 486.00 |
EE Grand total (I to V) | 32 822 746.00 | 32 586 674.00 | | 32 822 746.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 572.00 | |
GF Total Operating Expenses (II) | | | 12 572.00 | |
GG - OPERATING RESULT (I - II) | | | -12 572.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 437 628.00 | |
GK Income from other securities and fixed asset receivables | | | 2 385.00 | |
GP Total financial income (V) | | | 440 013.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 440 013.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 427 441.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 754.00 | 2 828.00 | | 1 754.00 |
HL TOTAL REVENUE (I + III + V + VII) | 440 013.00 | 440 066.00 | | 440 013.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 326.00 | 8 297.00 | | 14 326.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 425 687.00 | 431 769.00 | | 425 687.00 |
| |
| 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 | 32 118 908.00 | | 249 314.00 | 32 118 908.00 |
I3 DECREASES Total Financial Fixed Assets | | 4.00 | 32 368 218.00 | |
I4 DECREASES Grand Total | | 4.00 | 32 368 218.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 32 118 908.00 | | 249 314.00 | 32 118 908.00 |
| |
| 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 | 3 846.00 | 3 846.00 | | 3 846.00 |
8D Social Security and Other Social Organizations | 1 754.00 | 1 754.00 | | 1 754.00 |
8J Fixed Asset Liabilities and Related Accounts | 209 886.00 | 209 886.00 | | 209 886.00 |
UP Loans | 204 988.00 | 204 988.00 | | 204 988.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 204 988.00 | 204 988.00 | | 204 988.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 215 486.00 | 215 486.00 | | 215 486.00 |
