| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 304 427.00 | | 5 304 427.00 | 5 304 427.00 |
BZ Other receivables | 1 741 082.00 | | 1 741 082.00 | 1 741 082.00 |
CF Cash and cash equivalents | 2 249.00 | | 2 249.00 | 2 249.00 |
CJ TOTAL (II) | 1 743 332.00 | | 1 743 332.00 | 1 743 332.00 |
CO Grand total (0 to V) | 7 047 759.00 | | 7 047 759.00 | 7 047 759.00 |
CU Other investments | 5 304 427.00 | | 5 304 427.00 | 5 304 427.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 044 946.00 | 4 044 946.00 | | 4 044 946.00 |
DB Share, merger, contribution premiums, etc. | 452 934.00 | 452 934.00 | | 452 934.00 |
DD Legal reserve (1) | 404 494.00 | 404 494.00 | | 404 494.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 387 798.00 | 455 489.00 | | 387 798.00 |
DL TOTAL (I) | 5 290 173.00 | 5 357 864.00 | | 5 290 173.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 746 401.00 | 2 996 246.00 | | 1 746 401.00 |
DX Trade payables and related accounts | 11 184.00 | 12 034.00 | | 11 184.00 |
EC TOTAL (IV) | 1 757 585.00 | 3 008 280.00 | | 1 757 585.00 |
EE Grand total (I to V) | 7 047 759.00 | 8 366 144.00 | | 7 047 759.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 25 199.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 25 199.00 | |
GG - OPERATING RESULT (I - II) | | | -25 199.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 412 849.00 | |
GL Other interest and similar income | | | 13 173.00 | |
GP Total financial income (V) | | | 426 022.00 | |
GR Interest and similar expenses | | | 13 023.00 | |
GU Total financial expenses (VI) | | | 13 023.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 412 998.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 387 798.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 426 022.00 | 497 710.00 | | 426 022.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 223.00 | 42 221.00 | | 38 223.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 387 798.00 | 455 489.00 | | 387 798.00 |
| |
| 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 | 5 304 427.00 | | | 5 304 427.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 304 427.00 | |
I4 DECREASES Grand Total | | | 5 304 427.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 304 427.00 | | | 5 304 427.00 |
| |
| 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 | 11 184.00 | 11 184.00 | | 11 184.00 |
VC Group and associates | 1 741 082.00 | 1 741 082.00 | | 1 741 082.00 |
VI Group and Associates | 1 746 402.00 | 1 746 402.00 | | 1 746 402.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 741 082.00 | 1 741 082.00 | | 1 741 082.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 757 586.00 | 1 757 586.00 | | 1 757 586.00 |
