| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 365 581.00 | | 365 581.00 | 365 581.00 |
BJ TOTAL (I) | 2 363 917.00 | | 2 363 917.00 | 2 363 917.00 |
BZ Other receivables | 594 980.00 | | 594 980.00 | 594 980.00 |
CF Cash and cash equivalents | 106 854.00 | | 106 854.00 | 106 854.00 |
CJ TOTAL (II) | 701 834.00 | | 701 834.00 | 701 834.00 |
CO Grand total (0 to V) | 3 065 751.00 | | 3 065 751.00 | 3 065 751.00 |
CU Other investments | 1 998 336.00 | | 1 998 336.00 | 1 998 336.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 968 680.00 | 968 680.00 | | 968 680.00 |
DD Legal reserve (1) | 96 868.00 | 96 868.00 | | 96 868.00 |
DH Retained earnings | 665 201.00 | 308 825.00 | | 665 201.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 598 598.00 | 656 377.00 | | 598 598.00 |
DL TOTAL (I) | 2 329 347.00 | 2 030 749.00 | | 2 329 347.00 |
DU Loans and Debts from Credit Institutions (3) | 729 529.00 | 831 051.00 | | 729 529.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 659.00 | 46 438.00 | | 1 659.00 |
DX Trade payables and related accounts | 5 040.00 | 5 040.00 | | 5 040.00 |
DY Tax and social security liabilities | 175.00 | 52 501.00 | | 175.00 |
EC TOTAL (IV) | 736 404.00 | 935 030.00 | | 736 404.00 |
EE Grand total (I to V) | 3 065 751.00 | 2 965 780.00 | | 3 065 751.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 331.00 | |
GF Total Operating Expenses (II) | | | 9 331.00 | |
GG - OPERATING RESULT (I - II) | | | -9 331.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 615 620.00 | |
GP Total financial income (V) | | | 615 620.00 | |
GR Interest and similar expenses | | | 5 264.00 | |
GU Total financial expenses (VI) | | | 5 264.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 610 356.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 601 026.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 428.00 | 2 897.00 | | 2 428.00 |
HL TOTAL REVENUE (I + III + V + VII) | 615 620.00 | 673 645.00 | | 615 620.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 023.00 | 17 268.00 | | 17 023.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 598 598.00 | 656 377.00 | | 598 598.00 |
| |
| 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 | 2 363 917.00 | | | 2 363 917.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 363 917.00 | |
I4 DECREASES Grand Total | | | 2 363 917.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 363 917.00 | | | 2 363 917.00 |
| |
| 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 | 5 040.00 | 5 040.00 | | 5 040.00 |
8E Income Taxes | 175.00 | 175.00 | | 175.00 |
UL Receivables related to investments | 365 581.00 | | 365 581.00 | 365 581.00 |
VC Group and associates | 594 980.00 | 594 980.00 | | 594 980.00 |
VH Loans with a maturity of more than one year at origin | 729 529.00 | 103 271.00 | 520 297.00 | 729 529.00 |
VI Group and Associates | 1 659.00 | 1 659.00 | | 1 659.00 |
VK Loans repaid during the year | 101 393.00 | | | 101 393.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 960 561.00 | 594 980.00 | 365 581.00 | 960 561.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 736 403.00 | 110 145.00 | 520 297.00 | 736 403.00 |
