| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 14 950.00 | | 14 950.00 | 14 950.00 |
BJ TOTAL (I) | 924 030.00 | | 924 030.00 | 924 030.00 |
BZ Other receivables | 165 037.00 | | 165 037.00 | 165 037.00 |
CD Marketable securities | 150.00 | | 150.00 | 150.00 |
CF Cash and cash equivalents | 62 632.00 | | 62 632.00 | 62 632.00 |
CJ TOTAL (II) | 227 820.00 | | 227 820.00 | 227 820.00 |
CO Grand total (0 to V) | 1 151 850.00 | | 1 151 850.00 | 1 151 850.00 |
CU Other investments | 909 080.00 | | 909 080.00 | 909 080.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 131 080.00 | | | 131 080.00 |
DD Legal reserve (1) | 13 108.00 | | | 13 108.00 |
DG Other reserves | 355 304.00 | | | 355 304.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 145 884.00 | | | 145 884.00 |
DL TOTAL (I) | 645 376.00 | | | 645 376.00 |
DU Loans and Debts from Credit Institutions (3) | 439 165.00 | | | 439 165.00 |
DV Miscellaneous Loans and Financial Debts (4) | 250.00 | | | 250.00 |
DX Trade payables and related accounts | 2 102.00 | | | 2 102.00 |
DY Tax and social security liabilities | 64 956.00 | | | 64 956.00 |
EC TOTAL (IV) | 506 473.00 | | | 506 473.00 |
EE Grand total (I to V) | 1 151 850.00 | | | 1 151 850.00 |
EG Accrued income and payables due within one year | 192 934.00 | | | 192 934.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 147.00 | | | 147.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 521.00 | |
GF Total Operating Expenses (II) | | | 6 521.00 | |
GG - OPERATING RESULT (I - II) | | | -6 521.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 160 000.00 | |
GL Other interest and similar income | | | 922.00 | |
GP Total financial income (V) | | | 160 922.00 | |
GR Interest and similar expenses | | | 13 792.00 | |
GU Total financial expenses (VI) | | | 13 792.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 147 129.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 140 608.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -5 276.00 | | | -5 276.00 |
HL TOTAL REVENUE (I + III + V + VII) | 160 922.00 | | | 160 922.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 038.00 | | | 15 038.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 145 884.00 | | | 145 884.00 |
| |
| 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 | 924 030.00 | | | 924 030.00 |
I3 DECREASES Total Financial Fixed Assets | | | 924 030.00 | |
I4 DECREASES Grand Total | | | 924 030.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 924 030.00 | | | 924 030.00 |
| |
| 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 | 2 102.00 | 2 102.00 | | 2 102.00 |
8E Income Taxes | 64 956.00 | 64 956.00 | | 64 956.00 |
UT Other financial assets | 14 950.00 | | 14 950.00 | 14 950.00 |
VC Group and associates | 164 987.00 | 164 987.00 | | 164 987.00 |
VG Loans with a maturity of up to one year at origin | 147.00 | 147.00 | | 147.00 |
VH Loans with a maturity of more than one year at origin | 439 017.00 | 125 479.00 | 313 538.00 | 439 017.00 |
VI Group and Associates | 250.00 | 250.00 | | 250.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 50.00 | 50.00 | | 50.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 179 987.00 | 165 037.00 | 14 950.00 | 179 987.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 506 473.00 | 192 934.00 | 313 538.00 | 506 473.00 |
