| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 500.00 | | 500.00 | 500.00 |
BJ TOTAL (I) | 6 176 107.00 | | 6 176 107.00 | 6 176 107.00 |
BZ Other receivables | 371 056.00 | | 371 056.00 | 371 056.00 |
CF Cash and cash equivalents | 57 075.00 | | 57 075.00 | 57 075.00 |
CH Prepaid expenses | 438.00 | | 438.00 | 438.00 |
CJ TOTAL (II) | 428 569.00 | | 428 569.00 | 428 569.00 |
CO Grand total (0 to V) | 6 604 676.00 | | 6 604 676.00 | 6 604 676.00 |
CU Other investments | 6 175 607.00 | | 6 175 607.00 | 6 175 607.00 |
| |
| 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 |
DG Other reserves | 4 778 625.00 | 5 081 315.00 | | 4 778 625.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 178 697.00 | 970 310.00 | | 1 178 697.00 |
DL TOTAL (I) | 6 001 322.00 | 6 095 625.00 | | 6 001 322.00 |
DU Loans and Debts from Credit Institutions (3) | | 650 366.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 591 474.00 | 289 031.00 | | 591 474.00 |
DX Trade payables and related accounts | 11 880.00 | 11 818.00 | | 11 880.00 |
DY Tax and social security liabilities | | 79 289.00 | | |
EC TOTAL (IV) | 603 354.00 | 1 030 505.00 | | 603 354.00 |
EE Grand total (I to V) | 6 604 676.00 | 7 126 130.00 | | 6 604 676.00 |
EG Accrued income and payables due within one year | 603 354.00 | 1 030 505.00 | | 603 354.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 54 988.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 17 713.00 | |
GF Total Operating Expenses (II) | | | 17 713.00 | |
GG - OPERATING RESULT (I - II) | | | -17 713.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 200 963.00 | |
GP Total financial income (V) | | | 1 200 963.00 | |
GR Interest and similar expenses | | | 7 906.00 | |
GU Total financial expenses (VI) | | | 7 906.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 193 057.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 175 344.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 353.00 | -7 657.00 | | -3 353.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 200 963.00 | 1 000 284.00 | | 1 200 963.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 266.00 | 29 974.00 | | 22 266.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 178 697.00 | 970 310.00 | | 1 178 697.00 |
| |
| 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 | 6 176 107.00 | | | 6 176 107.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 176 107.00 | |
I4 DECREASES Grand Total | | | 6 176 107.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 176 107.00 | | | 6 176 107.00 |
| |
| 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 | 11 880.00 | 11 880.00 | | 11 880.00 |
VC Group and associates | 86 167.00 | 86 167.00 | | 86 167.00 |
VI Group and Associates | 591 474.00 | 591 474.00 | | 591 474.00 |
VJ Loans taken out during the year | 57 380.00 | | | 57 380.00 |
VK Loans repaid during the year | 652 857.00 | | | 652 857.00 |
VM Income taxes | 284 889.00 | 284 889.00 | | 284 889.00 |
VS Prepaid expenses | 438.00 | 438.00 | | 438.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 371 494.00 | 371 494.00 | | 371 494.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 603 354.00 | 603 354.00 | | 603 354.00 |
