| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 538 697.00 | | 538 697.00 | 538 697.00 |
BZ Other receivables | 3 054.00 | | 3 054.00 | 3 054.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 411 030.00 | | 411 030.00 | 411 030.00 |
CJ TOTAL (II) | 414 084.00 | | 414 084.00 | 414 084.00 |
CO Grand total (0 to V) | 952 781.00 | | 952 781.00 | 952 781.00 |
CU Other investments | 538 697.00 | | 538 697.00 | 538 697.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 150.00 | 11 150.00 | | 11 150.00 |
DB Share, merger, contribution premiums, etc. | 229 778.00 | 229 778.00 | | 229 778.00 |
DD Legal reserve (1) | 1 115.00 | 1 115.00 | | 1 115.00 |
DG Other reserves | 316 763.00 | 383 434.00 | | 316 763.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 128 179.00 | 133 360.00 | | 128 179.00 |
DK Regulated provisions | 10 801.00 | 10 801.00 | | 10 801.00 |
DL TOTAL (I) | 697 786.00 | 769 638.00 | | 697 786.00 |
DU Loans and Debts from Credit Institutions (3) | | 11 586.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 253 700.00 | 201 159.00 | | 253 700.00 |
DX Trade payables and related accounts | 1 295.00 | 1 279.00 | | 1 295.00 |
EC TOTAL (IV) | 254 995.00 | 214 024.00 | | 254 995.00 |
EE Grand total (I to V) | 952 781.00 | 983 662.00 | | 952 781.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 393.00 | |
GB Operating Expenses - Provisions | | | | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 1 393.00 | |
GG - OPERATING RESULT (I - II) | | | -1 393.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 149 839.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GL Other interest and similar income | | | 1 688.00 | |
GP Total financial income (V) | | | 151 527.00 | |
GR Interest and similar expenses | | | 4 549.00 | |
GU Total financial expenses (VI) | | | 4 549.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 146 979.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 145 586.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 10 000.00 | 5 000.00 | | 10 000.00 |
HH Total exceptional expenses (VIII) | 10 000.00 | 5 000.00 | | 10 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 000.00 | -5 000.00 | | -10 000.00 |
HK Income tax | 7 407.00 | 6 989.00 | | 7 407.00 |
HL TOTAL REVENUE (I + III + V + VII) | 151 527.00 | 150 839.00 | | 151 527.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 348.00 | 17 479.00 | | 23 348.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 128 179.00 | 133 360.00 | | 128 179.00 |
| |
| 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 | 538 697.00 | | | 538 697.00 |
I3 DECREASES Total Financial Fixed Assets | 538 697.00 | | | 538 697.00 |
I4 DECREASES Grand Total | 538 697.00 | | | 538 697.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 538 697.00 | | | 538 697.00 |
| |
| 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 | 1 295.00 | 1 295.00 | | 1 295.00 |
VI Group and Associates | 253 700.00 | 253 700.00 | | 253 700.00 |
VK Loans repaid during the year | 11 494.00 | | | 11 494.00 |
VM Income taxes | 3 054.00 | 3 054.00 | | 3 054.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 054.00 | 3 054.00 | | 3 054.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 254 995.00 | 254 995.00 | | 254 995.00 |
