| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 296 919.00 | | 1 296 919.00 | 1 296 919.00 |
BZ Other receivables | 5 479.00 | | 5 479.00 | 5 479.00 |
CF Cash and cash equivalents | 60 417.00 | | 60 417.00 | 60 417.00 |
CJ TOTAL (II) | 65 897.00 | | 65 897.00 | 65 897.00 |
CO Grand total (0 to V) | 1 362 816.00 | | 1 362 816.00 | 1 362 816.00 |
CS Evaluated investments - equity method | 1 296 919.00 | | 1 296 919.00 | 1 296 919.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 939 634.00 | 830 474.00 | | 939 634.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 86 462.00 | 109 159.00 | | 86 462.00 |
DL TOTAL (I) | 1 034 482.00 | 948 019.00 | | 1 034 482.00 |
DU Loans and Debts from Credit Institutions (3) | | 322 312.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 326 030.00 | 324 030.00 | | 326 030.00 |
DX Trade payables and related accounts | 2 304.00 | 2 160.00 | | 2 304.00 |
EC TOTAL (IV) | 328 334.00 | 648 503.00 | | 328 334.00 |
EE Grand total (I to V) | 1 362 816.00 | 1 596 522.00 | | 1 362 816.00 |
EG Accrued income and payables due within one year | 328 334.00 | 374 708.00 | | 328 334.00 |
| |
| 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 | | | 6 419.00 | |
FZ Social Security Contributions | | | 1 277.00 | |
GF Total Operating Expenses (II) | | | 7 696.00 | |
GG - OPERATING RESULT (I - II) | | | -7 696.00 | |
GH Attributed profit or transferred loss (III) | | | 1 685.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 101 700.00 | |
GP Total financial income (V) | | | 101 700.00 | |
GR Interest and similar expenses | | | 9 226.00 | |
GU Total financial expenses (VI) | | | 9 226.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 92 473.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 86 462.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 103 385.00 | 127 906.00 | | 103 385.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 922.00 | 18 746.00 | | 16 922.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 86 462.00 | 109 159.00 | | 86 462.00 |
| |
| 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 | 1 296 920.00 | | | 1 296 920.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 296 920.00 | |
I4 DECREASES Grand Total | | | 1 296 920.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 296 920.00 | | | 1 296 920.00 |
| |
| 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 | 2 304.00 | 2 304.00 | | 2 304.00 |
VC Group and associates | 5 480.00 | 5 480.00 | | 5 480.00 |
VI Group and Associates | 326 030.00 | 326 030.00 | | 326 030.00 |
VK Loans repaid during the year | 322 312.00 | | | 322 312.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 480.00 | 5 480.00 | | 5 480.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 328 334.00 | 328 334.00 | | 328 334.00 |
