| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | | | 2.00 | |
AT Other tangible assets | 58 550.00 | | 58 550.00 | 58 550.00 |
BJ TOTAL (I) | 828 050.00 | | 828 050.00 | 828 050.00 |
BZ Other receivables | 3 055.00 | | 3 055.00 | 3 055.00 |
CD Marketable securities | 475 699.00 | 131 711.00 | 343 988.00 | 475 699.00 |
CF Cash and cash equivalents | 1 419.00 | | 1 419.00 | 1 419.00 |
CJ TOTAL (II) | 480 173.00 | 131 711.00 | 348 462.00 | 480 173.00 |
CO Grand total (0 to V) | 1 308 223.00 | 131 711.00 | 1 176 512.00 | 1 308 223.00 |
CU Other investments | 769 500.00 | | 769 500.00 | 769 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 97 000.00 | 97 000.00 | | 97 000.00 |
DD Legal reserve (1) | 9 700.00 | 9 700.00 | | 9 700.00 |
DG Other reserves | 670 462.00 | 615 760.00 | | 670 462.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 62 887.00 | 194 702.00 | | 62 887.00 |
DL TOTAL (I) | 840 049.00 | 917 162.00 | | 840 049.00 |
DU Loans and Debts from Credit Institutions (3) | 274 468.00 | 373 934.00 | | 274 468.00 |
DV Miscellaneous Loans and Financial Debts (4) | 52 294.00 | 2 754.00 | | 52 294.00 |
DX Trade payables and related accounts | 752.00 | 907.00 | | 752.00 |
DY Tax and social security liabilities | 8 950.00 | | | 8 950.00 |
EC TOTAL (IV) | 336 463.00 | 377 594.00 | | 336 463.00 |
EE Grand total (I to V) | 1 176 512.00 | 1 294 756.00 | | 1 176 512.00 |
EG Accrued income and payables due within one year | 130 465.00 | 103 241.00 | | 130 465.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 115.00 | 27.00 | | 115.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 17 607.00 | |
FX Taxes, duties, and similar payments | | | 95.00 | |
GF Total Operating Expenses (II) | | | 17 703.00 | |
GG - OPERATING RESULT (I - II) | | | -17 703.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 118 150.00 | |
GL Other interest and similar income | | | 6 975.00 | |
GM Reversals of provisions and transfers of expenses | | | 7 300.00 | |
GO Net income from sales of marketable securities | | | 156 142.00 | |
GP Total financial income (V) | | | 288 567.00 | |
GQ Financial allocations to depreciation and provisions | | | 131 711.00 | |
GR Interest and similar expenses | | | 4 767.00 | |
GT Net expenses on sales of marketable securities | | | 71 500.00 | |
GU Total financial expenses (VI) | | | 207 978.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 80 590.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 62 887.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1.00 | | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 288 567.00 | 502 851.00 | | 288 567.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 225 680.00 | 308 149.00 | | 225 680.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 62 887.00 | 194 702.00 | | 62 887.00 |
| |
| 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 | 814 500.00 | | 13 550.00 | 814 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 769 500.00 | |
I4 DECREASES Grand Total | | | 828 050.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 58 550.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 45 000.00 | | 13 550.00 | 45 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 769 500.00 | | | 769 500.00 |
| |
| 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 | 294.00 | 294.00 | | 294.00 |
8B Suppliers and Related Accounts | 752.00 | 752.00 | | 752.00 |
VG Loans with a maturity of up to one year at origin | 115.00 | 115.00 | | 115.00 |
VH Loans with a maturity of more than one year at origin | 274 353.00 | 68 355.00 | 205 998.00 | 274 353.00 |
VI Group and Associates | 60 950.00 | 60 950.00 | | 60 950.00 |
VK Loans repaid during the year | 99 554.00 | | | 99 554.00 |
VM Income taxes | 3 055.00 | 3 055.00 | | 3 055.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 055.00 | 3 055.00 | | 3 055.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 336 463.00 | 130 465.00 | 205 998.00 | 336 463.00 |
