| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 258 029.00 | | 1 258 029.00 | 1 258 029.00 |
BZ Other receivables | | | | |
CD Marketable securities | 26 920.00 | | 26 920.00 | 26 920.00 |
CF Cash and cash equivalents | 8 581.00 | | 8 581.00 | 8 581.00 |
CJ TOTAL (II) | 35 502.00 | | 35 502.00 | 35 502.00 |
CO Grand total (0 to V) | 1 293 530.00 | | 1 293 530.00 | 1 293 530.00 |
CS Evaluated investments - equity method | 1 258 029.00 | | 1 258 029.00 | 1 258 029.00 |
| |
| 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 |
DG Other reserves | 661 011.00 | 811 712.00 | | 661 011.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 125 126.00 | -701.00 | | 125 126.00 |
DL TOTAL (I) | 896 137.00 | 921 011.00 | | 896 137.00 |
DU Loans and Debts from Credit Institutions (3) | 146 126.00 | 188 827.00 | | 146 126.00 |
DV Miscellaneous Loans and Financial Debts (4) | 174 301.00 | 230 154.00 | | 174 301.00 |
DX Trade payables and related accounts | 2 710.00 | 2 050.00 | | 2 710.00 |
DY Tax and social security liabilities | 74 256.00 | | | 74 256.00 |
EC TOTAL (IV) | 397 393.00 | 421 031.00 | | 397 393.00 |
EE Grand total (I to V) | 1 293 530.00 | 1 342 043.00 | | 1 293 530.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 9 055.00 | |
GF Total Operating Expenses (II) | | | 9 055.00 | |
GG - OPERATING RESULT (I - II) | | | -9 055.00 | |
GP Total financial income (V) | | | 135 108.00 | |
GU Total financial expenses (VI) | | | 3 520.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 131 588.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 122 533.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 593.00 | -1 496.00 | | -2 593.00 |
HL TOTAL REVENUE (I + III + V + VII) | 135 108.00 | 6 123.00 | | 135 108.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 982.00 | 6 824.00 | | 9 982.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 125 126.00 | -701.00 | | 125 126.00 |
| |
| 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 | 1 299 272.00 | | | 1 299 272.00 |
I3 DECREASES Total Financial Fixed Assets | | 41 243.00 | 1 258 029.00 | |
I4 DECREASES Grand Total | | 41 243.00 | 1 258 029.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 299 272.00 | | | 1 299 272.00 |
| |
| 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 | 2 710.00 | 2 710.00 | | 2 710.00 |
8D Social Security and Other Social Organizations | 74 256.00 | 74 256.00 | | 74 256.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 159.00 | 16 159.00 | | 16 159.00 |
UL Receivables related to investments | 476 120.00 | | 476 120.00 | 476 120.00 |
VH Loans with a maturity of more than one year at origin | 146 126.00 | 43 291.00 | 102 835.00 | 146 126.00 |
VI Group and Associates | 158 142.00 | 158 142.00 | | 158 142.00 |
VK Loans repaid during the year | 42 672.00 | | | 42 672.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 476 120.00 | | 476 120.00 | 476 120.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 397 393.00 | 294 558.00 | 102 835.00 | 397 393.00 |
