| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 554 473.00 | | 2 554 473.00 | 2 554 473.00 |
BZ Other receivables | 126 193.00 | | 126 193.00 | 126 193.00 |
CD Marketable securities | 10 007.00 | | 10 007.00 | 10 007.00 |
CF Cash and cash equivalents | 7 177.00 | | 7 177.00 | 7 177.00 |
CJ TOTAL (II) | 143 378.00 | | 143 378.00 | 143 378.00 |
CO Grand total (0 to V) | 2 697 851.00 | | 2 697 851.00 | 2 697 851.00 |
CS Evaluated investments - equity method | 2 554 473.00 | | 2 554 473.00 | 2 554 473.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | 962 968.00 | 965 713.00 | | 962 968.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 700.00 | -2 745.00 | | -2 700.00 |
DL TOTAL (I) | 1 070 268.00 | 1 072 968.00 | | 1 070 268.00 |
DU Loans and Debts from Credit Institutions (3) | 222 761.00 | 275 752.00 | | 222 761.00 |
DV Miscellaneous Loans and Financial Debts (4) | 460 000.00 | 460 000.00 | | 460 000.00 |
DX Trade payables and related accounts | 4 740.00 | 2 754.00 | | 4 740.00 |
DY Tax and social security liabilities | | 25 851.00 | | |
EA Other liabilities | 940 082.00 | 732 738.00 | | 940 082.00 |
EC TOTAL (IV) | 1 627 583.00 | 1 497 095.00 | | 1 627 583.00 |
EE Grand total (I to V) | 2 697 851.00 | 2 570 063.00 | | 2 697 851.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 997.00 | |
GF Total Operating Expenses (II) | | | 2 997.00 | |
GG - OPERATING RESULT (I - II) | | | -2 997.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 516.00 | |
GP Total financial income (V) | | | 516.00 | |
GR Interest and similar expenses | | | 1 272.00 | |
GU Total financial expenses (VI) | | | 1 272.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -755.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 753.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 053.00 | -1 067.00 | | -1 053.00 |
HL TOTAL REVENUE (I + III + V + VII) | 516.00 | 697.00 | | 516.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 216.00 | 3 442.00 | | 3 216.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 700.00 | -2 745.00 | | -2 700.00 |
| |
| 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 | 2 553 969.00 | | 503.00 | 2 553 969.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 554 473.00 | |
I4 DECREASES Grand Total | | | 2 554 473.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 553 969.00 | | 503.00 | 2 553 969.00 |
| |
| 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 | 4 740.00 | 4 740.00 | | 4 740.00 |
8K Other liabilities (including liabilities related to repo transactions) | 940 082.00 | 940 082.00 | | 940 082.00 |
VH Loans with a maturity of more than one year at origin | 222 761.00 | 82 379.00 | 140 381.00 | 222 761.00 |
VI Group and Associates | 460 000.00 | 460 000.00 | | 460 000.00 |
VK Loans repaid during the year | 52 972.00 | | | 52 972.00 |
VM Income taxes | 126 193.00 | 126 193.00 | | 126 193.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 126 193.00 | 126 193.00 | | 126 193.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 627 583.00 | 1 487 201.00 | 140 381.00 | 1 627 583.00 |
