| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 77 732.00 | 31 613.00 | 46 119.00 | 77 732.00 |
BJ TOTAL (I) | 3 719 275.00 | 31 613.00 | 3 687 662.00 | 3 719 275.00 |
BZ Other receivables | 813 029.00 | | 813 029.00 | 813 029.00 |
CF Cash and cash equivalents | 3 607.00 | | 3 607.00 | 3 607.00 |
CJ TOTAL (II) | 816 636.00 | | 816 636.00 | 816 636.00 |
CO Grand total (0 to V) | 4 535 912.00 | 31 613.00 | 4 504 299.00 | 4 535 912.00 |
CS Evaluated investments - equity method | 3 641 543.00 | | 3 641 543.00 | 3 641 543.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 820 872.00 | 820 872.00 | | 820 872.00 |
DB Share, merger, contribution premiums, etc. | 48 000.00 | 48 000.00 | | 48 000.00 |
DD Legal reserve (1) | 82 090.00 | 82 090.00 | | 82 090.00 |
DG Other reserves | 74 659.00 | 74 659.00 | | 74 659.00 |
DH Retained earnings | 2 126 942.00 | 2 145 343.00 | | 2 126 942.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 967.00 | -18 401.00 | | -17 967.00 |
DL TOTAL (I) | 3 134 596.00 | 3 152 563.00 | | 3 134 596.00 |
DU Loans and Debts from Credit Institutions (3) | 9.00 | 8.00 | | 9.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 365 254.00 | 1 345 203.00 | | 1 365 254.00 |
DX Trade payables and related accounts | 4 440.00 | 4 440.00 | | 4 440.00 |
EC TOTAL (IV) | 1 369 702.00 | 1 349 651.00 | | 1 369 702.00 |
EE Grand total (I to V) | 4 504 299.00 | 4 502 214.00 | | 4 504 299.00 |
EG Accrued income and payables due within one year | 1 369 702.00 | 1 349 651.00 | | 1 369 702.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 848.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 7 774.00 | |
GF Total Operating Expenses (II) | | | 11 622.00 | |
GG - OPERATING RESULT (I - II) | | | -11 622.00 | |
GL Other interest and similar income | | | 104 730.00 | |
GP Total financial income (V) | | | 9 266.00 | |
GR Interest and similar expenses | | | 15 611.00 | |
GU Total financial expenses (VI) | | | 15 611.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 345.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 967.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 170 300.00 | | |
HH Total exceptional expenses (VIII) | | 170 300.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 9 266.00 | 284 267.00 | | 9 266.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 233.00 | 302 668.00 | | 27 233.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 967.00 | -18 401.00 | | -17 967.00 |
| |
| 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 | 3 719 275.00 | | | 3 719 275.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 641 543.00 | |
I4 DECREASES Grand Total | | | 3 719 275.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 77 732.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 77 732.00 | | | 77 732.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 641 543.00 | | | 3 641 543.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 839.00 | 7 774.00 | | 23 839.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 839.00 | 7 774.00 | | 23 839.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 15 258.00 | 15 258.00 | | 15 258.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 797 771.00 | 797 771.00 | | 797 771.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 813 029.00 | 813 029.00 | | 813 029.00 |
