| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 782 600.00 | | 9 782 600.00 | 9 782 600.00 |
BZ Other receivables | 976 741.00 | | 976 741.00 | 976 741.00 |
CD Marketable securities | 510 000.00 | | 510 000.00 | 510 000.00 |
CF Cash and cash equivalents | 33 025.00 | | 33 025.00 | 33 025.00 |
CH Prepaid expenses | 1 222.00 | | 1 222.00 | 1 222.00 |
CJ TOTAL (II) | 1 520 988.00 | | 1 520 988.00 | 1 520 988.00 |
CO Grand total (0 to V) | 11 303 588.00 | | 11 303 588.00 | 11 303 588.00 |
CU Other investments | 9 782 600.00 | | 9 782 600.00 | 9 782 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
B1 (including special reserve for provisions for price fluctuations) | 1.00 | | | 1.00 |
DA Share or individual capital | 800 000.00 | | | 800 000.00 |
DD Legal reserve (1) | 80 000.00 | | | 80 000.00 |
DG Other reserves | 8 368 838.00 | | | 8 368 838.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 741 461.00 | | | 741 461.00 |
DL TOTAL (I) | 9 990 298.00 | | | 9 990 298.00 |
DU Loans and Debts from Credit Institutions (3) | 1 285 595.00 | | | 1 285 595.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 544.00 | | | 19 544.00 |
DX Trade payables and related accounts | 8 150.00 | | | 8 150.00 |
EC TOTAL (IV) | 1 313 289.00 | | | 1 313 289.00 |
EE Grand total (I to V) | 11 303 588.00 | | | 11 303 588.00 |
EG Accrued income and payables due within one year | 744 329.00 | | | 744 329.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 479.00 | |
GF Total Operating Expenses (II) | | | 13 479.00 | |
GG - OPERATING RESULT (I - II) | | | -13 479.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 774.00 | |
GL Other interest and similar income | | | 8.00 | |
GP Total financial income (V) | | | 783 377.00 | |
GU Total financial expenses (VI) | | | 38 370.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 745 007.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 731 528.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -9 933.00 | | | -9 933.00 |
HL TOTAL REVENUE (I + III + V + VII) | 783 377.00 | | | 783 377.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 917.00 | | | 41 917.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 741 461.00 | | | 741 461.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 19 544.00 | 19 544.00 | | 19 544.00 |
8B Suppliers and Related Accounts | 8 150.00 | 8 150.00 | | 8 150.00 |
VG Loans with a maturity of up to one year at origin | 1 285 595.00 | 716 635.00 | 568 961.00 | 1 285 595.00 |
VS Prepaid expenses | 977 963.00 | 977 963.00 | | 977 963.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 977 963.00 | 977 963.00 | | 977 963.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 313 289.00 | 744 329.00 | 568 961.00 | 1 313 289.00 |
