| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 1 390 264.00 | 346 060.00 | 1 044 205.00 | 1 390 264.00 |
BJ TOTAL (I) | 2 227 706.00 | 346 060.00 | 1 881 646.00 | 2 227 706.00 |
BZ Other receivables | 44 744.00 | | 44 744.00 | 44 744.00 |
CD Marketable securities | 55 647.00 | | 55 647.00 | 55 647.00 |
CF Cash and cash equivalents | 31 213.00 | | 31 213.00 | 31 213.00 |
CJ TOTAL (II) | 131 605.00 | | 131 605.00 | 131 605.00 |
CO Grand total (0 to V) | 2 359 310.00 | 346 060.00 | 2 013 251.00 | 2 359 310.00 |
CU Other investments | 837 442.00 | | 837 442.00 | 837 442.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 312 500.00 | 312 500.00 | | 312 500.00 |
DD Legal reserve (1) | 31 250.00 | 31 250.00 | | 31 250.00 |
DG Other reserves | 1 871 277.00 | 1 871 277.00 | | 1 871 277.00 |
DH Retained earnings | -247 717.00 | -123 268.00 | | -247 717.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 003.00 | -124 449.00 | | 36 003.00 |
DL TOTAL (I) | 2 003 313.00 | 1 967 310.00 | | 2 003 313.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 550.00 | 4 550.00 | | 4 550.00 |
DX Trade payables and related accounts | 5 388.00 | 5 292.00 | | 5 388.00 |
EC TOTAL (IV) | 9 938.00 | 9 842.00 | | 9 938.00 |
EE Grand total (I to V) | 2 013 251.00 | 1 977 152.00 | | 2 013 251.00 |
EG Accrued income and payables due within one year | 9 938.00 | 9 842.00 | | 9 938.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 6 568.00 | |
GF Total Operating Expenses (II) | | | 6 568.00 | |
GG - OPERATING RESULT (I - II) | | | -6 568.00 | |
GH Attributed profit or transferred loss (III) | | | 25 850.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 415.00 | |
GL Other interest and similar income | | | 1 484.00 | |
GM Reversals of provisions and transfers of expenses | | | 8 599.00 | |
GO Net income from sales of marketable securities | | | 13 534.00 | |
GP Total financial income (V) | | | 27 032.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 9 185.00 | |
GT Net expenses on sales of marketable securities | | | 1 126.00 | |
GU Total financial expenses (VI) | | | 10 311.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 721.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 003.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 52 882.00 | 71 410.00 | | 52 882.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 879.00 | 195 859.00 | | 16 879.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 003.00 | -124 449.00 | | 36 003.00 |
| |
| 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 | 1 652 712.00 | | 574 994.00 | 1 652 712.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 227 706.00 | |
I4 DECREASES Grand Total | | | 2 227 706.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 652 712.00 | | 574 994.00 | 1 652 712.00 |
| |
| 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 | 5 388.00 | 5 388.00 | | 5 388.00 |
VI Group and Associates | 4 550.00 | 4 550.00 | | 4 550.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 44 744.00 | 44 744.00 | | 44 744.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 744.00 | 44 744.00 | | 44 744.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 938.00 | 9 938.00 | | 9 938.00 |
