| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 947 462.00 | | 4 947 462.00 | 4 947 462.00 |
BZ Other receivables | 677 850.00 | | 677 850.00 | 677 850.00 |
CF Cash and cash equivalents | 355 387.00 | | 355 387.00 | 355 387.00 |
CJ TOTAL (II) | 1 033 237.00 | | 1 033 237.00 | 1 033 237.00 |
CO Grand total (0 to V) | 5 980 699.00 | | 5 980 699.00 | 5 980 699.00 |
CS Evaluated investments - equity method | | | | |
CU Other investments | 4 947 462.00 | | 4 947 462.00 | 4 947 462.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 800 000.00 | 800 000.00 | | 800 000.00 |
DD Legal reserve (1) | 80 000.00 | 80 000.00 | | 80 000.00 |
DG Other reserves | 4 066 729.00 | 4 020 722.00 | | 4 066 729.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 287 041.00 | 46 006.00 | | 287 041.00 |
DL TOTAL (I) | 5 233 770.00 | 4 946 729.00 | | 5 233 770.00 |
DV Miscellaneous Loans and Financial Debts (4) | 740 459.00 | 38 520.00 | | 740 459.00 |
DX Trade payables and related accounts | 6 470.00 | 4 980.00 | | 6 470.00 |
EC TOTAL (IV) | 746 929.00 | 43 500.00 | | 746 929.00 |
EE Grand total (I to V) | 5 980 699.00 | 4 990 229.00 | | 5 980 699.00 |
EG Accrued income and payables due within one year | 746 929.00 | 43 500.00 | | 746 929.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 22 437.00 | |
FX Taxes, duties, and similar payments | | | 307.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 22 746.00 | |
GG - OPERATING RESULT (I - II) | | | -22 746.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 303 589.00 | |
GL Other interest and similar income | | | 129.00 | |
GP Total financial income (V) | | | 303 718.00 | |
GR Interest and similar expenses | | | 684.00 | |
GU Total financial expenses (VI) | | | 684.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 303 034.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 280 289.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -6 752.00 | -1 238.00 | | -6 752.00 |
HL TOTAL REVENUE (I + III + V + VII) | 303 719.00 | 48 966.00 | | 303 719.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 678.00 | 2 959.00 | | 16 678.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 287 041.00 | 46 006.00 | | 287 041.00 |
| |
| 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 | 4 876 064.00 | | 71 398.00 | 4 876 064.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 947 462.00 | |
I4 DECREASES Grand Total | | | 4 947 462.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 876 064.00 | | 71 398.00 | 4 876 064.00 |
| |
| 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 | 6 470.00 | 6 470.00 | | 6 470.00 |
VC Group and associates | 300 000.00 | 300 000.00 | | 300 000.00 |
VI Group and Associates | 740 458.00 | 740 458.00 | | 740 458.00 |
VM Income taxes | 298 882.00 | 298 882.00 | | 298 882.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 78 967.00 | 78 967.00 | | 78 967.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 677 849.00 | 677 849.00 | | 677 849.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 746 929.00 | 746 929.00 | | 746 929.00 |
