| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 190 597.00 | | 6 190 597.00 | 6 190 597.00 |
BZ Other receivables | 171 813.00 | | 171 813.00 | 171 813.00 |
CF Cash and cash equivalents | 76 153.00 | | 76 153.00 | 76 153.00 |
CJ TOTAL (II) | 247 966.00 | | 247 966.00 | 247 966.00 |
CO Grand total (0 to V) | 6 438 563.00 | | 6 438 563.00 | 6 438 563.00 |
CP Shares due in less than one year | 86.00 | | | 86.00 |
CR Shares due in more than one year | 18.00 | | | 18.00 |
CU Other investments | 6 190 597.00 | | 6 190 597.00 | 6 190 597.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 851 660.00 | 1 851 660.00 | | 1 851 660.00 |
DB Share, merger, contribution premiums, etc. | 68 208.00 | 68 208.00 | | 68 208.00 |
DD Legal reserve (1) | 172 451.00 | 114 277.00 | | 172 451.00 |
DG Other reserves | 1 687 293.00 | 1 316 472.00 | | 1 687 293.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 848 445.00 | 578 995.00 | | 848 445.00 |
DL TOTAL (I) | 4 628 057.00 | 3 929 612.00 | | 4 628 057.00 |
DU Loans and Debts from Credit Institutions (3) | 1 119 008.00 | 1 288 332.00 | | 1 119 008.00 |
DV Miscellaneous Loans and Financial Debts (4) | 351 674.00 | 418 989.00 | | 351 674.00 |
DX Trade payables and related accounts | 13 309.00 | 6 840.00 | | 13 309.00 |
DY Tax and social security liabilities | 81 590.00 | 35 307.00 | | 81 590.00 |
EA Other liabilities | 244 925.00 | 480 639.00 | | 244 925.00 |
EC TOTAL (IV) | 1 810 506.00 | 2 230 108.00 | | 1 810 506.00 |
EE Grand total (I to V) | 6 438 563.00 | 6 159 719.00 | | 6 438 563.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1.00 | | | 1.00 |
EI Including equity loans | 351 674.00 | | | 351 674.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 000.00 | | 10 000.00 | 10 000.00 |
FJ Net sales | 10 000.00 | | 10 000.00 | 10 000.00 |
FR Total operating income (I) | | | 10 000.00 | |
FW Other purchases and external expenses | | | 44 730.00 | |
FX Taxes, duties, and similar payments | | | 212.00 | |
GB Operating Expenses - Provisions | | | | |
GF Total Operating Expenses (II) | | | 44 942.00 | |
GG - OPERATING RESULT (I - II) | | | -34 942.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 906 258.00 | |
GP Total financial income (V) | | | 906 258.00 | |
GR Interest and similar expenses | | | 33 031.00 | |
GU Total financial expenses (VI) | | | 33 031.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 873 228.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 838 285.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -10 160.00 | 1 307.00 | | -10 160.00 |
HL TOTAL REVENUE (I + III + V + VII) | 916 258.00 | 656 538.00 | | 916 258.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 67 813.00 | 77 543.00 | | 67 813.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 848 445.00 | 578 995.00 | | 848 445.00 |
| |
| 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 | 5 957 957.00 | | 232 640.00 | 5 957 957.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 190 597.00 | |
I4 DECREASES Grand Total | | | 6 190 597.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 957 957.00 | | 232 640.00 | 5 957 957.00 |
| |
| 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 | 13 309.00 | 13 309.00 | | 13 309.00 |
8E Income Taxes | 81 590.00 | 81 590.00 | | 81 590.00 |
8K Other liabilities (including liabilities related to repo transactions) | 244 925.00 | 244 925.00 | | 244 925.00 |
VB VAT | 9 306.00 | 9 306.00 | | 9 306.00 |
VC Group and associates | 162 507.00 | | 162 507.00 | 162 507.00 |
VG Loans with a maturity of up to one year at origin | 151.00 | 151.00 | | 151.00 |
VH Loans with a maturity of more than one year at origin | 1 118 857.00 | 284 565.00 | 791 751.00 | 1 118 857.00 |
VI Group and Associates | 351 674.00 | 351 674.00 | | 351 674.00 |
VJ Loans taken out during the year | 100 000.00 | | | 100 000.00 |
VK Loans repaid during the year | 269 241.00 | | | 269 241.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 171 813.00 | 9 306.00 | 162 507.00 | 171 813.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 810 506.00 | 976 214.00 | 791 751.00 | 1 810 506.00 |
