| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 430 048.00 | | 9 430 048.00 | 9 430 048.00 |
BX Customers and related accounts | 8 256.00 | | 8 256.00 | 8 256.00 |
BZ Other receivables | 1 895 915.00 | | 1 895 915.00 | 1 895 915.00 |
CF Cash and cash equivalents | 165 244.00 | | 165 244.00 | 165 244.00 |
CJ TOTAL (II) | 2 069 417.00 | | 2 069 417.00 | 2 069 417.00 |
CO Grand total (0 to V) | 11 499 465.00 | | 11 499 465.00 | 11 499 465.00 |
CU Other investments | 9 430 048.00 | | 9 430 048.00 | 9 430 048.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 910 000.00 | 2 910 000.00 | | 2 910 000.00 |
DB Share, merger, contribution premiums, etc. | 86 930.00 | 86 930.00 | | 86 930.00 |
DD Legal reserve (1) | 291 000.00 | 291 000.00 | | 291 000.00 |
DE Statutory or contractual reserves | 2 922.00 | 2 922.00 | | 2 922.00 |
DH Retained earnings | 3 927 424.00 | 3 253 562.00 | | 3 927 424.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 291 278.00 | 1 345 101.00 | | 1 291 278.00 |
DL TOTAL (I) | 8 509 555.00 | 7 889 517.00 | | 8 509 555.00 |
DU Loans and Debts from Credit Institutions (3) | 764 145.00 | 923 962.00 | | 764 145.00 |
DX Trade payables and related accounts | 25 516.00 | 15 904.00 | | 25 516.00 |
EA Other liabilities | 2 200 247.00 | 1 800 358.00 | | 2 200 247.00 |
EC TOTAL (IV) | 2 989 909.00 | 2 740 226.00 | | 2 989 909.00 |
EE Grand total (I to V) | 11 499 465.00 | 10 629 743.00 | | 11 499 465.00 |
EG Accrued income and payables due within one year | 2 386 218.00 | 1 976 886.00 | | 2 386 218.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 783.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 10 785.00 | |
GG - OPERATING RESULT (I - II) | | | -10 785.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 344 131.00 | |
GP Total financial income (V) | | | 1 344 131.00 | |
GR Interest and similar expenses | | | 42 067.00 | |
GU Total financial expenses (VI) | | | 42 067.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 302 064.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 291 278.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 344 131.00 | 1 394 361.00 | | 1 344 131.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 853.00 | 49 259.00 | | 52 853.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 291 278.00 | 1 345 101.00 | | 1 291 278.00 |
| |
| 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 | 25 516.00 | 25 516.00 | | 25 516.00 |
8K Other liabilities (including liabilities related to repo transactions) | 248.00 | 248.00 | | 248.00 |
UX Other trade receivables | 8 257.00 | 8 257.00 | | 8 257.00 |
VC Group and associates | 1 895 500.00 | 1 895 500.00 | | 1 895 500.00 |
VG Loans with a maturity of up to one year at origin | 764 146.00 | 160 455.00 | 603 691.00 | 764 146.00 |
VI Group and Associates | 2 200 000.00 | 2 200 000.00 | | 2 200 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 416.00 | 416.00 | | 416.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 904 172.00 | 1 904 172.00 | | 1 904 172.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 989 909.00 | 2 386 218.00 | 603 691.00 | 2 989 909.00 |
