| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 22 461 467.00 | | 22 461 467.00 | 22 461 467.00 |
BZ Other receivables | 16 290.00 | | 16 290.00 | 16 290.00 |
CD Marketable securities | 2 192.00 | | 2 192.00 | 2 192.00 |
CF Cash and cash equivalents | 8 221.00 | | 8 221.00 | 8 221.00 |
CJ TOTAL (II) | 26 703.00 | | 26 703.00 | 26 703.00 |
CO Grand total (0 to V) | 22 488 170.00 | | 22 488 170.00 | 22 488 170.00 |
CU Other investments | 22 461 467.00 | | 22 461 467.00 | 22 461 467.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 877 717.00 | 877 717.00 | | 877 717.00 |
DH Retained earnings | 19 248 092.00 | 18 407 229.00 | | 19 248 092.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 813 198.00 | 840 862.00 | | 813 198.00 |
DL TOTAL (I) | 20 983 007.00 | 20 169 809.00 | | 20 983 007.00 |
DX Trade payables and related accounts | 5 162.00 | 4 518.00 | | 5 162.00 |
EA Other liabilities | 1 500 000.00 | 111 905.00 | | 1 500 000.00 |
EC TOTAL (IV) | 1 505 162.00 | 116 423.00 | | 1 505 162.00 |
EE Grand total (I to V) | 22 488 170.00 | 20 286 233.00 | | 22 488 170.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 37 794.00 | |
GF Total Operating Expenses (II) | | | 37 794.00 | |
GG - OPERATING RESULT (I - II) | | | -37 794.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 144 892.00 | |
GP Total financial income (V) | | | 1 144 937.00 | |
GR Interest and similar expenses | | | 750.00 | |
GU Total financial expenses (VI) | | | 750.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 144 186.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 106 392.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 293 194.00 | 327 002.00 | | 293 194.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 144 937.00 | 1 205 996.00 | | 1 144 937.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 331 739.00 | 365 133.00 | | 331 739.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 813 198.00 | 840 862.00 | | 813 198.00 |
| |
| 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 | 20 279 362.00 | | 2 182 106.00 | 20 279 362.00 |
I3 DECREASES Total Financial Fixed Assets | | | 22 461 467.00 | |
I4 DECREASES Grand Total | | | 22 461 467.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 279 362.00 | | 2 182 106.00 | 20 279 362.00 |
| |
| 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 | 5 163.00 | 5 163.00 | | 5 163.00 |
VC Group and associates | 16 290.00 | 16 290.00 | | 16 290.00 |
VG Loans with a maturity of up to one year at origin | 1 500 000.00 | 1 500 000.00 | | 1 500 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 290.00 | 16 290.00 | | 16 290.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 505 163.00 | 1 505 163.00 | | 1 505 163.00 |
