| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 21 114 520.00 | | 21 114 520.00 | 21 114 520.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 48 178.00 | | 48 178.00 | 48 178.00 |
CJ TOTAL (II) | 48 178.00 | | 48 178.00 | 48 178.00 |
CO Grand total (0 to V) | 21 162 698.00 | | 21 162 698.00 | 21 162 698.00 |
CU Other investments | 21 114 520.00 | | 21 114 520.00 | 21 114 520.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 320 000.00 | 6 000 000.00 | | 6 320 000.00 |
DB Share, merger, contribution premiums, etc. | 11 466 151.00 | 10 028 885.00 | | 11 466 151.00 |
DD Legal reserve (1) | 600 000.00 | 576 000.00 | | 600 000.00 |
DH Retained earnings | 135 341.00 | 595 827.00 | | 135 341.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 853 457.00 | 1 696 515.00 | | 1 853 457.00 |
DL TOTAL (I) | 20 374 950.00 | 18 897 227.00 | | 20 374 950.00 |
DU Loans and Debts from Credit Institutions (3) | 786 296.00 | 882 048.00 | | 786 296.00 |
DX Trade payables and related accounts | 1 000.00 | 2 195.00 | | 1 000.00 |
DY Tax and social security liabilities | 453.00 | | | 453.00 |
EC TOTAL (IV) | 787 749.00 | 884 243.00 | | 787 749.00 |
EE Grand total (I to V) | 21 162 698.00 | 19 781 470.00 | | 21 162 698.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 989.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 11 989.00 | |
GG - OPERATING RESULT (I - II) | | | -11 989.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 890 540.00 | |
GL Other interest and similar income | | | 31.00 | |
GO Net income from sales of marketable securities | | | 611.00 | |
GP Total financial income (V) | | | 1 891 151.00 | |
GR Interest and similar expenses | | | 4 995.00 | |
GU Total financial expenses (VI) | | | 4 995.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 886 156.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 874 168.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 60 800.00 | | |
HD Total exceptional income (VII) | | 60 800.00 | | |
HF Exceptional expenses on capital transactions | | 37 965.00 | | |
HH Total exceptional expenses (VIII) | | 37 965.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 22 835.00 | | |
HK Income tax | 20 711.00 | 20 368.00 | | 20 711.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 891 151.00 | 1 771 798.00 | | 1 891 151.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 694.00 | 75 283.00 | | 37 694.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 853 457.00 | 1 696 515.00 | | 1 853 457.00 |
| |
| 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 | 19 334 520.00 | | 1 780 000.00 | 19 334 520.00 |
I3 DECREASES Total Financial Fixed Assets | | | 21 114 520.00 | |
I4 DECREASES Grand Total | | | 21 114 520.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 334 520.00 | | 1 780 000.00 | 19 334 520.00 |
| |
| 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 | 1 000.00 | 1 000.00 | | 1 000.00 |
8E Income Taxes | 453.00 | 453.00 | | 453.00 |
VH Loans with a maturity of more than one year at origin | 786 296.00 | 507 687.00 | 278 609.00 | 786 296.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 787 749.00 | 509 140.00 | 278 609.00 | 787 749.00 |
