| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 267 620.00 | | 1 267 620.00 | 1 267 620.00 |
BZ Other receivables | 58 431.00 | | 58 431.00 | 58 431.00 |
CD Marketable securities | 40 640.00 | | 40 640.00 | 40 640.00 |
CF Cash and cash equivalents | 324 757.00 | | 324 757.00 | 324 757.00 |
CJ TOTAL (II) | 423 829.00 | | 423 829.00 | 423 829.00 |
CO Grand total (0 to V) | 1 691 449.00 | | 1 691 449.00 | 1 691 449.00 |
CU Other investments | 1 267 620.00 | | 1 267 620.00 | 1 267 620.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | 1 517 445.00 | 849 749.00 | | 1 517 445.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 57 345.00 | 667 695.00 | | 57 345.00 |
DL TOTAL (I) | 1 618 791.00 | 1 561 445.00 | | 1 618 791.00 |
DU Loans and Debts from Credit Institutions (3) | 41 911.00 | 74 074.00 | | 41 911.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 746.00 | 29 642.00 | | 30 746.00 |
DX Trade payables and related accounts | | 1 104.00 | | |
EC TOTAL (IV) | 72 658.00 | 104 821.00 | | 72 658.00 |
EE Grand total (I to V) | 1 691 449.00 | 1 666 266.00 | | 1 691 449.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 494.00 | |
GF Total Operating Expenses (II) | | | 494.00 | |
GG - OPERATING RESULT (I - II) | | | -494.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 58 395.00 | |
GL Other interest and similar income | | | 452.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 58 847.00 | |
GR Interest and similar expenses | | | 1 007.00 | |
GU Total financial expenses (VI) | | | 1 007.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 57 839.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 345.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1 267 620.00 | | |
HC Reversals of provisions and transfers of expenses | | 13 794.00 | | |
HD Total exceptional income (VII) | | 1 281 414.00 | | |
HF Exceptional expenses on capital transactions | | 641 919.00 | | |
HH Total exceptional expenses (VIII) | | 641 919.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 639 494.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 58 847.00 | 1 315 137.00 | | 58 847.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 502.00 | 647 442.00 | | 1 502.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 57 345.00 | 667 695.00 | | 57 345.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VC Group and associates | 58 431.00 | | | 58 431.00 |
VG Loans with a maturity of up to one year at origin | 14 208.00 | 14 208.00 | | 14 208.00 |
VH Loans with a maturity of more than one year at origin | 27 704.00 | 27 704.00 | | 27 704.00 |
VI Group and Associates | 30 747.00 | 30 747.00 | | 30 747.00 |
VK Loans repaid during the year | 32 163.00 | | | 32 163.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 58 431.00 | 58 431.00 | | 58 431.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 72 658.00 | 72 658.00 | | 72 658.00 |
