| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 544 000.00 | | 4 544 000.00 | 4 544 000.00 |
BZ Other receivables | 723 306.00 | | 723 306.00 | 723 306.00 |
CF Cash and cash equivalents | 8 888.00 | | 8 888.00 | 8 888.00 |
CJ TOTAL (II) | 732 194.00 | | 732 194.00 | 732 194.00 |
CO Grand total (0 to V) | 5 276 194.00 | | 5 276 194.00 | 5 276 194.00 |
CU Other investments | 4 544 000.00 | | 4 544 000.00 | 4 544 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 556 860.00 | 2 556 860.00 | | 2 556 860.00 |
DD Legal reserve (1) | 255 686.00 | 196 923.00 | | 255 686.00 |
DG Other reserves | 1 498 949.00 | 1 474 273.00 | | 1 498 949.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 672 129.00 | 594 811.00 | | 672 129.00 |
DL TOTAL (I) | 4 983 624.00 | 4 822 867.00 | | 4 983 624.00 |
DV Miscellaneous Loans and Financial Debts (4) | 282 975.00 | 223 530.00 | | 282 975.00 |
DX Trade payables and related accounts | 3 833.00 | 4 800.00 | | 3 833.00 |
DY Tax and social security liabilities | 5 762.00 | 40 982.00 | | 5 762.00 |
EC TOTAL (IV) | 292 569.00 | 269 312.00 | | 292 569.00 |
EE Grand total (I to V) | 5 276 194.00 | 5 092 179.00 | | 5 276 194.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 126 000.00 | | 126 000.00 | 126 000.00 |
FJ Net sales | 126 000.00 | | 126 000.00 | 126 000.00 |
FR Total operating income (I) | | | 126 000.00 | |
FW Other purchases and external expenses | | | 8 192.00 | |
FX Taxes, duties, and similar payments | | | 396.00 | |
FY Salaries and Wages | | | 17 400.00 | |
FZ Social Security Contributions | | | 7 365.00 | |
GF Total Operating Expenses (II) | | | 33 353.00 | |
GG - OPERATING RESULT (I - II) | | | 92 647.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 615 547.00 | |
GP Total financial income (V) | | | 615 547.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 615 547.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 708 194.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 28 333.00 | | |
HD Total exceptional income (VII) | | 28 333.00 | | |
HE Exceptional expenses on management operations | | 1 292.00 | | |
HH Total exceptional expenses (VIII) | | 1 292.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 27 041.00 | | |
HK Income tax | 36 065.00 | 33 239.00 | | 36 065.00 |
HL TOTAL REVENUE (I + III + V + VII) | 741 547.00 | 661 240.00 | | 741 547.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 69 418.00 | 66 430.00 | | 69 418.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 672 129.00 | 594 811.00 | | 672 129.00 |
| |
| 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 | 4 544 000.00 | | | 4 544 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 544 000.00 | |
I4 DECREASES Grand Total | | | 4 544 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 544 000.00 | | | 4 544 000.00 |
| |
| 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 | 3 833.00 | 3 833.00 | | 3 833.00 |
8K Other liabilities (including liabilities related to repo transactions) | 282 975.00 | 282 975.00 | | 282 975.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 723 306.00 | 723 306.00 | | 723 306.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 292 569.00 | 292 569.00 | | 292 569.00 |
