| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 028 030.00 | | 3 028 030.00 | 3 028 030.00 |
CF Cash and cash equivalents | 523 354.00 | | 523 354.00 | 523 354.00 |
CJ TOTAL (II) | 6 666 085.00 | | 6 666 085.00 | 6 666 085.00 |
CO Grand total (0 to V) | 9 694 115.00 | | 9 694 115.00 | 9 694 115.00 |
CU Other investments | 3 028 030.00 | | 3 028 030.00 | 3 028 030.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 019 000.00 | 3 019 000.00 | | 3 019 000.00 |
DD Legal reserve (1) | 43 108.00 | 33 780.00 | | 43 108.00 |
DG Other reserves | 1 046.00 | 1 803.00 | | 1 046.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 215 762.00 | 186 571.00 | | 215 762.00 |
DK Regulated provisions | 10 030.00 | 10 030.00 | | 10 030.00 |
DL TOTAL (I) | 3 288 946.00 | 3 251 184.00 | | 3 288 946.00 |
DX Trade payables and related accounts | 5 169.00 | 5 136.00 | | 5 169.00 |
EC TOTAL (IV) | 6 405 169.00 | 6 405 136.00 | | 6 405 169.00 |
EE Grand total (I to V) | 9 694 115.00 | 9 656 320.00 | | 9 694 115.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 832.00 | |
FX Taxes, duties, and similar payments | | | 135.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 6 970.00 | |
GG - OPERATING RESULT (I - II) | | | -6 970.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 295 000.00 | |
GL Other interest and similar income | | | 129 587.00 | |
GP Total financial income (V) | | | 424 587.00 | |
GR Interest and similar expenses | | | 240 000.00 | |
GU Total financial expenses (VI) | | | 240 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 184 587.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 177 617.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 1 786.00 | | |
HH Total exceptional expenses (VIII) | | 1 786.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 786.00 | | |
HK Income tax | -38 145.00 | -36 707.00 | | -38 145.00 |
HL TOTAL REVENUE (I + III + V + VII) | 424 587.00 | 397 600.00 | | 424 587.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 208 825.00 | 211 029.00 | | 208 825.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 215 762.00 | 186 571.00 | | 215 762.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 10 030.00 | | | 10 030.00 |
5Z Total provisions for risks and expenses | 10 030.00 | | | 10 030.00 |
| |
| 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 | 6 400 000.00 | | | 6 400 000.00 |
8B Suppliers and Related Accounts | 5 169.00 | 5 169.00 | | 5 169.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 142 731.00 | 6 142 731.00 | | 6 142 731.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 405 169.00 | 5 169.00 | | 6 405 169.00 |
