| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | 1.00 | | |
BH Other financial assets | 4 160.00 | | 4 160.00 | 4 160.00 |
BJ TOTAL (I) | 2 044 212.00 | | 2 044 212.00 | 2 044 212.00 |
BZ Other receivables | 35 000.00 | | 35 000.00 | 35 000.00 |
CF Cash and cash equivalents | 490 760.00 | | 490 760.00 | 490 760.00 |
CJ TOTAL (II) | 525 760.00 | | 525 760.00 | 525 760.00 |
CO Grand total (0 to V) | 2 569 972.00 | | 2 569 972.00 | 2 569 972.00 |
CP Shares due in less than one year | 4 160.00 | | | 4 160.00 |
CU Other investments | 2 040 052.00 | | 2 040 052.00 | 2 040 052.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 146 052.00 | 111 000.00 | | 146 052.00 |
DD Legal reserve (1) | 11 100.00 | | | 11 100.00 |
DG Other reserves | 2 561.00 | | | 2 561.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 591 867.00 | 403 661.00 | | 591 867.00 |
DL TOTAL (I) | 751 580.00 | 514 661.00 | | 751 580.00 |
DU Loans and Debts from Credit Institutions (3) | 1 809 001.00 | 2 107 040.00 | | 1 809 001.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 680.00 | 4 301.00 | | 3 680.00 |
DX Trade payables and related accounts | 5 711.00 | 3 000.00 | | 5 711.00 |
EC TOTAL (IV) | 1 818 392.00 | 2 114 341.00 | | 1 818 392.00 |
EE Grand total (I to V) | 2 569 972.00 | 2 629 002.00 | | 2 569 972.00 |
EG Accrued income and payables due within one year | 308 413.00 | 305 340.00 | | 308 413.00 |
EI Including equity loans | 3 680.00 | | | 3 680.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 10 537.00 | |
FX Taxes, duties, and similar payments | | | 25.00 | |
GF Total Operating Expenses (II) | | | 10 562.00 | |
GG - OPERATING RESULT (I - II) | | | -10 561.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 608 760.00 | |
GP Total financial income (V) | | | 608 760.00 | |
GR Interest and similar expenses | | | 6 332.00 | |
GU Total financial expenses (VI) | | | 6 332.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 602 428.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 591 867.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 608 761.00 | 496 848.00 | | 608 761.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 894.00 | 93 187.00 | | 16 894.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 591 867.00 | 403 661.00 | | 591 867.00 |
| |
| 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 | 2 041 252.00 | | 2 960.00 | 2 041 252.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 044 212.00 | |
I4 DECREASES Grand Total | | | 2 044 212.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 041 252.00 | | 2 960.00 | 2 041 252.00 |
| |
| 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 | 3 680.00 | 3 680.00 | | 3 680.00 |
8B Suppliers and Related Accounts | 5 711.00 | 5 711.00 | | 5 711.00 |
UT Other financial assets | 4 160.00 | 4 160.00 | | 4 160.00 |
VC Group and associates | 35 000.00 | 35 000.00 | | 35 000.00 |
VH Loans with a maturity of more than one year at origin | 1 809 001.00 | 299 022.00 | 1 205 990.00 | 1 809 001.00 |
VK Loans repaid during the year | 298 039.00 | | | 298 039.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 160.00 | 39 160.00 | | 39 160.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 818 392.00 | 308 413.00 | 1 205 990.00 | 1 818 392.00 |
