| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 897 329.00 | | 897 329.00 | 897 329.00 |
BJ TOTAL (I) | 5 104 796.00 | | 5 104 796.00 | 5 104 796.00 |
BZ Other receivables | 1 040 881.00 | | 1 040 881.00 | 1 040 881.00 |
CJ TOTAL (II) | 1 040 881.00 | | 1 040 881.00 | 1 040 881.00 |
CO Grand total (0 to V) | 6 145 677.00 | | 6 145 677.00 | 6 145 677.00 |
CU Other investments | 4 207 467.00 | | 4 207 467.00 | 4 207 467.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DC Revaluation differences | 6.00 | | | 6.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DF Regulated reserves (1) | | 5.00 | | |
DG Other reserves | | 5.00 | | |
DH Retained earnings | 480 242.00 | 498 582.00 | | 480 242.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 029 744.00 | -18 340.00 | | 1 029 744.00 |
DL TOTAL (I) | 1 729 986.00 | 700 242.00 | | 1 729 986.00 |
DU Loans and Debts from Credit Institutions (3) | 1 900.00 | 2 088.00 | | 1 900.00 |
DX Trade payables and related accounts | 1 200.00 | 4 800.00 | | 1 200.00 |
EA Other liabilities | 4 412 591.00 | 5 424 759.00 | | 4 412 591.00 |
EC TOTAL (IV) | 4 415 691.00 | 5 431 647.00 | | 4 415 691.00 |
EE Grand total (I to V) | 6 145 677.00 | 6 131 888.00 | | 6 145 677.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | -2 319.00 | |
GF Total Operating Expenses (II) | | | -2 319.00 | |
GG - OPERATING RESULT (I - II) | | | 2 319.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 041 960.00 | |
GL Other interest and similar income | | | 12 140.00 | |
GP Total financial income (V) | | | 1 054 100.00 | |
GR Interest and similar expenses | | | 26 675.00 | |
GU Total financial expenses (VI) | | | 26 675.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 027 425.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 029 744.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 054 100.00 | 13 404.00 | | 1 054 100.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 356.00 | 31 745.00 | | 24 356.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 029 744.00 | -18 340.00 | | 1 029 744.00 |
| |
| 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 | 5 102 996.00 | | 1 800.00 | 5 102 996.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 104 796.00 | |
I4 DECREASES Grand Total | | | 5 104 796.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 102 996.00 | | 1 800.00 | 5 102 996.00 |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
VC Group and associates | 1 040 881.00 | 1 040 881.00 | | 1 040 881.00 |
VG Loans with a maturity of up to one year at origin | 1 900.00 | 1 900.00 | | 1 900.00 |
VI Group and Associates | 4 412 591.00 | 4 412 591.00 | | 4 412 591.00 |
VJ Loans taken out during the year | 5.00 | | | 5.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 040 881.00 | 1 040 881.00 | | 1 040 881.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 415 691.00 | 4 415 691.00 | | 4 415 691.00 |
