| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 42 136.00 | | 42 136.00 | 42 136.00 |
BJ TOTAL (I) | 542 086.00 | | 542 086.00 | 542 086.00 |
CF Cash and cash equivalents | 10 338.00 | | 10 338.00 | 10 338.00 |
CJ TOTAL (II) | 10 338.00 | | 10 338.00 | 10 338.00 |
CO Grand total (0 to V) | 552 424.00 | | 552 424.00 | 552 424.00 |
CP Shares due in less than one year | 42 136.00 | | | 42 136.00 |
CU Other investments | 499 950.00 | | 499 950.00 | 499 950.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 32 000.00 | | 1 000.00 |
DD Legal reserve (1) | 4 500.00 | 4 500.00 | | 4 500.00 |
DG Other reserves | 299 027.00 | 198 221.00 | | 299 027.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 106 271.00 | 123 307.00 | | 106 271.00 |
DL TOTAL (I) | 410 798.00 | 358 027.00 | | 410 798.00 |
DU Loans and Debts from Credit Institutions (3) | 111 000.00 | 201 316.00 | | 111 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 29 226.00 | 196.00 | | 29 226.00 |
DX Trade payables and related accounts | 1 400.00 | 1 320.00 | | 1 400.00 |
EC TOTAL (IV) | 141 626.00 | 202 832.00 | | 141 626.00 |
EE Grand total (I to V) | 552 424.00 | 560 860.00 | | 552 424.00 |
EI Including equity loans | 29 226.00 | | | 29 226.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 19 257.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 19 257.00 | |
GG - OPERATING RESULT (I - II) | | | -19 257.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 127 977.00 | |
GP Total financial income (V) | | | 127 977.00 | |
GR Interest and similar expenses | | | 2 450.00 | |
GU Total financial expenses (VI) | | | 2 450.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 125 527.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 106 271.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 127 977.00 | 143 974.00 | | 127 977.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 706.00 | 20 667.00 | | 21 706.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 106 271.00 | 123 307.00 | | 106 271.00 |
| |
| 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 | 544 737.00 | | | 544 737.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 651.00 | 542 086.00 | |
I4 DECREASES Grand Total | | 2 651.00 | 542 086.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 544 737.00 | | | 544 737.00 |
| |
| 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 | 103.00 | 103.00 | | 103.00 |
8B Suppliers and Related Accounts | 1 400.00 | 1 400.00 | | 1 400.00 |
UT Other financial assets | 42 136.00 | 42 136.00 | | 42 136.00 |
VH Loans with a maturity of more than one year at origin | 111 000.00 | 97 977.00 | 13 023.00 | 111 000.00 |
VI Group and Associates | 29 123.00 | 29 123.00 | | 29 123.00 |
VK Loans repaid during the year | 89 410.00 | | | 89 410.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 136.00 | 42 136.00 | | 42 136.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 141 626.00 | 128 603.00 | 13 023.00 | 141 626.00 |
