| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 101.00 | | 101.00 | 101.00 |
BJ TOTAL (I) | 2 990 301.00 | 559 921.00 | 2 430 380.00 | 2 990 301.00 |
BZ Other receivables | 481 330.00 | | 481 330.00 | 481 330.00 |
CD Marketable securities | 150 000.00 | | 150 000.00 | 150 000.00 |
CF Cash and cash equivalents | 1 785.00 | | 1 785.00 | 1 785.00 |
CJ TOTAL (II) | 633 115.00 | | 633 115.00 | 633 115.00 |
CO Grand total (0 to V) | 3 623 415.00 | 559 921.00 | 3 063 494.00 | 3 623 415.00 |
CP Shares due in less than one year | 101.00 | | | 101.00 |
CU Other investments | 2 990 200.00 | 559 921.00 | 2 430 279.00 | 2 990 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 775 600.00 | 775 600.00 | | 775 600.00 |
DD Legal reserve (1) | 77 560.00 | 77 560.00 | | 77 560.00 |
DG Other reserves | 890 570.00 | 892 081.00 | | 890 570.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 169 390.00 | 103 196.00 | | 169 390.00 |
DL TOTAL (I) | 1 913 121.00 | 1 848 437.00 | | 1 913 121.00 |
DV Miscellaneous Loans and Financial Debts (4) | 712 333.00 | 695 972.00 | | 712 333.00 |
DX Trade payables and related accounts | 4 340.00 | 4 400.00 | | 4 340.00 |
DY Tax and social security liabilities | 433 700.00 | 16 273.00 | | 433 700.00 |
EC TOTAL (IV) | 1 150 373.00 | 716 645.00 | | 1 150 373.00 |
EE Grand total (I to V) | 3 063 494.00 | 2 565 082.00 | | 3 063 494.00 |
EG Accrued income and payables due within one year | 1 150 373.00 | 716 645.00 | | 1 150 373.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 262.00 | |
GF Total Operating Expenses (II) | | | 4 262.00 | |
GG - OPERATING RESULT (I - II) | | | -4 262.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 109 281.00 | |
GL Other interest and similar income | | | 754.00 | |
GM Reversals of provisions and transfers of expenses | | | 65 209.00 | |
GP Total financial income (V) | | | 175 244.00 | |
GR Interest and similar expenses | | | 3 149.00 | |
GU Total financial expenses (VI) | | | 3 149.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 172 095.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 167 832.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 558.00 | -1 940.00 | | -1 558.00 |
HL TOTAL REVENUE (I + III + V + VII) | 175 244.00 | 109 775.00 | | 175 244.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 854.00 | 6 579.00 | | 5 854.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 169 390.00 | 103 196.00 | | 169 390.00 |
| |
| 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 | 2 990 301.00 | | | 2 990 301.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 990 301.00 | |
I4 DECREASES Grand Total | | | 2 990 301.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 990 301.00 | | | 2 990 301.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 625 130.00 | | 65 209.00 | 625 130.00 |
7C Grand total | 625 130.00 | | 65 209.00 | 625 130.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 65 209.00 | |
| |
| 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 | 4 340.00 | 4 340.00 | | 4 340.00 |
8E Income Taxes | 433 700.00 | 433 700.00 | | 433 700.00 |
UT Other financial assets | 101.00 | 101.00 | | 101.00 |
VC Group and associates | 481 330.00 | 481 330.00 | | 481 330.00 |
VI Group and Associates | 712 333.00 | 712 333.00 | | 712 333.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 481 431.00 | 481 431.00 | | 481 431.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 150 373.00 | 1 150 373.00 | | 1 150 373.00 |
