| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AL Advances and down payments on intangible assets. | | | 11.00 | |
BB Receivables related to investments | 152.00 | | 152.00 | 152.00 |
BJ TOTAL (I) | 1 342 952.00 | | 1 342 952.00 | 1 342 952.00 |
BZ Other receivables | 44 980.00 | | 44 980.00 | 44 980.00 |
CF Cash and cash equivalents | 248.00 | | 248.00 | 248.00 |
CJ TOTAL (II) | 45 228.00 | | 45 228.00 | 45 228.00 |
CO Grand total (0 to V) | 1 388 180.00 | | 1 388 180.00 | 1 388 180.00 |
CU Other investments | 1 342 799.00 | | 1 342 799.00 | 1 342 799.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 390 000.00 | 390 000.00 | | 390 000.00 |
DD Legal reserve (1) | 39 000.00 | 39 000.00 | | 39 000.00 |
DG Other reserves | 424 508.00 | 336 581.00 | | 424 508.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 151 496.00 | 87 927.00 | | 151 496.00 |
DL TOTAL (I) | 1 005 005.00 | 853 508.00 | | 1 005 005.00 |
DU Loans and Debts from Credit Institutions (3) | 126.00 | 27 811.00 | | 126.00 |
DV Miscellaneous Loans and Financial Debts (4) | 373 903.00 | 441 198.00 | | 373 903.00 |
DX Trade payables and related accounts | 9 145.00 | 7 220.00 | | 9 145.00 |
DY Tax and social security liabilities | | 13 840.00 | | |
EC TOTAL (IV) | 383 175.00 | 490 069.00 | | 383 175.00 |
EE Grand total (I to V) | 1 388 180.00 | 1 343 577.00 | | 1 388 180.00 |
EG Accrued income and payables due within one year | 383 175.00 | 490 069.00 | | 383 175.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 189.00 | |
GF Total Operating Expenses (II) | | | 7 189.00 | |
GG - OPERATING RESULT (I - II) | | | -7 189.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 160 116.00 | |
GP Total financial income (V) | | | 160 116.00 | |
GR Interest and similar expenses | | | 3 920.00 | |
GU Total financial expenses (VI) | | | 3 920.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 156 196.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 149 006.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 490.00 | -4 278.00 | | -2 490.00 |
HL TOTAL REVENUE (I + III + V + VII) | 160 116.00 | 99 925.00 | | 160 116.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 620.00 | 11 998.00 | | 8 620.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 151 496.00 | 87 927.00 | | 151 496.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
IY DECREASES Total Tangible Fixed Assets | 383 175.00 | 383 175.00 | | 383 175.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 342 952.00 | | | 1 342 952.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 45 132.00 | 44 980.00 | 152.00 | 45 132.00 |
| |
| 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 | 9 145.00 | 9 145.00 | | 9 145.00 |
UL Receivables related to investments | 152.00 | | 152.00 | 152.00 |
VG Loans with a maturity of up to one year at origin | 126.00 | 126.00 | | 126.00 |
VI Group and Associates | 373 903.00 | 373 903.00 | | 373 903.00 |
VK Loans repaid during the year | 27 615.00 | | | 27 615.00 |
VM Income taxes | 44 980.00 | 44 980.00 | | 44 980.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 132.00 | 44 980.00 | 152.00 | 45 132.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 383 175.00 | 383 175.00 | | 383 175.00 |
