| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 121 772.00 | | 3 121 772.00 | 3 121 772.00 |
BZ Other receivables | 54 859.00 | | 54 859.00 | 54 859.00 |
CF Cash and cash equivalents | 38 535.00 | | 38 535.00 | 38 535.00 |
CH Prepaid expenses | 109.00 | | 109.00 | 109.00 |
CJ TOTAL (II) | 93 503.00 | | 93 503.00 | 93 503.00 |
CO Grand total (0 to V) | 3 215 275.00 | | 3 215 275.00 | 3 215 275.00 |
CU Other investments | 3 121 772.00 | | 3 121 772.00 | 3 121 772.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 826 670.00 | 826 670.00 | | 826 670.00 |
DD Legal reserve (1) | 82 667.00 | 82 667.00 | | 82 667.00 |
DG Other reserves | 1 472 530.00 | 1 301 619.00 | | 1 472 530.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 177 495.00 | 170 911.00 | | 177 495.00 |
DK Regulated provisions | 18 141.00 | 13 787.00 | | 18 141.00 |
DL TOTAL (I) | 2 577 503.00 | 2 395 654.00 | | 2 577 503.00 |
DU Loans and Debts from Credit Institutions (3) | 304 531.00 | 397 596.00 | | 304 531.00 |
DV Miscellaneous Loans and Financial Debts (4) | 272 172.00 | 422 448.00 | | 272 172.00 |
DX Trade payables and related accounts | 2 784.00 | 1 944.00 | | 2 784.00 |
DY Tax and social security liabilities | 58 286.00 | | | 58 286.00 |
EC TOTAL (IV) | 637 772.00 | 821 988.00 | | 637 772.00 |
EE Grand total (I to V) | 3 215 275.00 | 3 217 642.00 | | 3 215 275.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 088.00 | |
FX Taxes, duties, and similar payments | | | 182.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 4 014.00 | |
GG - OPERATING RESULT (I - II) | | | -4 014.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GP Total financial income (V) | | | 200 000.00 | |
GR Interest and similar expenses | | | 25 390.00 | |
GU Total financial expenses (VI) | | | 25 390.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 174 610.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 170 596.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 4 354.00 | 4 354.00 | | 4 354.00 |
HH Total exceptional expenses (VIII) | 4 354.00 | 4 354.00 | | 4 354.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 354.00 | -4 354.00 | | -4 354.00 |
HK Income tax | -11 253.00 | -14 545.00 | | -11 253.00 |
HL TOTAL REVENUE (I + III + V + VII) | 200 000.00 | 200 000.00 | | 200 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 505.00 | 29 089.00 | | 22 505.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 177 495.00 | 170 911.00 | | 177 495.00 |
| |
| 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 | 3 142 436.00 | | | 3 142 436.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 20 664.00 | | | 20 664.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 121 772.00 | |
I4 DECREASES Grand Total | | 20 664.00 | 3 121 772.00 | |
IN DECREASES Start-up, development, or research expenses | | 20 664.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 121 772.00 | | | 3 121 772.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 664.00 | | 20 664.00 | 20 664.00 |
CY DEPRECIATION Start-up, development, or research expenses | 20 664.00 | | 20 664.00 | 20 664.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 13 787.00 | 4 354.00 | | 13 787.00 |
7C Grand total | 13 787.00 | 4 354.00 | | 13 787.00 |
UJ - Exceptional | | 4 354.00 | | |
| |
| 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 | 101 517.00 | 101 517.00 | | 101 517.00 |
8B Suppliers and Related Accounts | 2 784.00 | 2 784.00 | | 2 784.00 |
8D Social Security and Other Social Organizations | 138.00 | 138.00 | | 138.00 |
8E Income Taxes | 58 148.00 | 58 148.00 | | 58 148.00 |
VC Group and associates | 54 859.00 | | | 54 859.00 |
VH Loans with a maturity of more than one year at origin | 304 531.00 | 103 511.00 | 201 019.00 | 304 531.00 |
VI Group and Associates | 170 654.00 | 170 654.00 | | 170 654.00 |
VK Loans repaid during the year | 211 144.00 | | | 211 144.00 |
VS Prepaid expenses | 109.00 | | | 109.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 968.00 | 54 968.00 | | 54 968.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 637 772.00 | 436 753.00 | 201 019.00 | 637 772.00 |
