| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 476 782.00 | | 476 782.00 | 476 782.00 |
BD Other fixed assets | 162.00 | | 162.00 | 162.00 |
BJ TOTAL (I) | 1 761 439.00 | | 1 761 439.00 | 1 761 439.00 |
CF Cash and cash equivalents | 832 288.00 | | 832 288.00 | 832 288.00 |
CJ TOTAL (II) | 832 288.00 | | 832 288.00 | 832 288.00 |
CO Grand total (0 to V) | 2 593 727.00 | | 2 593 727.00 | 2 593 727.00 |
CP Shares due in less than one year | 476 782.00 | | | 476 782.00 |
CU Other investments | 1 284 495.00 | | 1 284 495.00 | 1 284 495.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 025 000.00 | 1 025 000.00 | | 1 025 000.00 |
DD Legal reserve (1) | 102 500.00 | 102 500.00 | | 102 500.00 |
DG Other reserves | 1 190 074.00 | 999 939.00 | | 1 190 074.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 115 368.00 | 218 707.00 | | 115 368.00 |
DL TOTAL (I) | 2 432 942.00 | 2 346 146.00 | | 2 432 942.00 |
DU Loans and Debts from Credit Institutions (3) | 117 941.00 | 128 054.00 | | 117 941.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 051.00 | 26 524.00 | | 41 051.00 |
DX Trade payables and related accounts | 1 794.00 | 1 743.00 | | 1 794.00 |
EC TOTAL (IV) | 160 785.00 | 156 320.00 | | 160 785.00 |
EE Grand total (I to V) | 2 593 727.00 | 2 502 466.00 | | 2 593 727.00 |
EG Accrued income and payables due within one year | 53 142.00 | 38 380.00 | | 53 142.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 970.00 | |
GF Total Operating Expenses (II) | | | 1 970.00 | |
GG - OPERATING RESULT (I - II) | | | -1 970.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 133 066.00 | |
GL Other interest and similar income | | | 98.00 | |
GP Total financial income (V) | | | 133 164.00 | |
GR Interest and similar expenses | | | 15 826.00 | |
GU Total financial expenses (VI) | | | 15 826.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 117 338.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 115 368.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 133 164.00 | 223 602.00 | | 133 164.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 796.00 | 4 895.00 | | 17 796.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 115 368.00 | 218 707.00 | | 115 368.00 |
| |
| 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 | 1 740 765.00 | | 139 918.00 | 1 740 765.00 |
I3 DECREASES Total Financial Fixed Assets | | 119 244.00 | 1 761 439.00 | |
I4 DECREASES Grand Total | | 119 244.00 | 1 761 439.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 740 765.00 | | 139 918.00 | 1 740 765.00 |
