| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 702 000.00 | | 3 702 000.00 | 3 702 000.00 |
BZ Other receivables | 1 522.00 | | 1 522.00 | 1 522.00 |
CF Cash and cash equivalents | 519 300.00 | | 519 300.00 | 519 300.00 |
CH Prepaid expenses | 51.00 | | 51.00 | 51.00 |
CJ TOTAL (II) | 520 874.00 | | 520 874.00 | 520 874.00 |
CO Grand total (0 to V) | 4 222 874.00 | | 4 222 874.00 | 4 222 874.00 |
CS Evaluated investments - equity method | 3 702 000.00 | | 3 702 000.00 | 3 702 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 004 080.00 | 2 004 080.00 | | 2 004 080.00 |
DD Legal reserve (1) | 67 058.00 | 45 691.00 | | 67 058.00 |
DG Other reserves | 594 572.00 | 439 112.00 | | 594 572.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 428 042.00 | 427 337.00 | | 428 042.00 |
DL TOTAL (I) | 3 093 752.00 | 2 916 220.00 | | 3 093 752.00 |
DU Loans and Debts from Credit Institutions (3) | 650 000.00 | 866 746.00 | | 650 000.00 |
DX Trade payables and related accounts | 8 122.00 | 7 400.00 | | 8 122.00 |
DY Tax and social security liabilities | 471 000.00 | 471 000.00 | | 471 000.00 |
EC TOTAL (IV) | 1 129 122.00 | 1 345 146.00 | | 1 129 122.00 |
EE Grand total (I to V) | 4 222 874.00 | 4 261 366.00 | | 4 222 874.00 |
EG Accrued income and payables due within one year | 695 788.00 | 695 145.00 | | 695 788.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 9 446.00 | |
GF Total Operating Expenses (II) | | | 9 446.00 | |
GG - OPERATING RESULT (I - II) | | | -9 446.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 450 000.00 | |
GP Total financial income (V) | | | 450 000.00 | |
GR Interest and similar expenses | | | 12 513.00 | |
GS Negative differences of foreign exchange | | | 5.00 | |
GU Total financial expenses (VI) | | | 12 513.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 437 488.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 428 042.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 450 000.00 | 450 000.00 | | 450 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 958.00 | 22 663.00 | | 21 958.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 428 042.00 | 427 337.00 | | 428 042.00 |
| |
| 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 | 3 702 000.00 | | | 3 702 000.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 702 000.00 | | |
I4 DECREASES Grand Total | | 3 702 000.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 702 000.00 | | | 3 702 000.00 |
| |
| 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 | 8 121.00 | 8 121.00 | | 8 121.00 |
VH Loans with a maturity of more than one year at origin | 649 999.00 | 216 665.00 | 433 334.00 | 649 999.00 |
VI Group and Associates | 471 000.00 | 471 000.00 | | 471 000.00 |
VK Loans repaid during the year | 216 667.00 | | | 216 667.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 522.00 | 1 522.00 | | 1 522.00 |
VS Prepaid expenses | 51.00 | 51.00 | | 51.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 573.00 | 1 573.00 | | 1 573.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 129 121.00 | 695 787.00 | 433 334.00 | 1 129 121.00 |
