| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 102 459.00 | 1 949 793.00 | 152 665.00 | 2 102 459.00 |
BJ TOTAL (I) | 3 641 051.00 | 3 245 385.00 | 395 665.00 | 3 641 051.00 |
BX Customers and related accounts | 2 696.00 | | 2 696.00 | 2 696.00 |
BZ Other receivables | 3 629.00 | | 3 629.00 | 3 629.00 |
CF Cash and cash equivalents | 9 777.00 | | 9 777.00 | 9 777.00 |
CJ TOTAL (II) | 16 101.00 | | 16 101.00 | 16 101.00 |
CO Grand total (0 to V) | 3 657 152.00 | 3 245 385.00 | 411 767.00 | 3 657 152.00 |
CP Shares due in less than one year | 395 666.00 | | | 395 666.00 |
CU Other investments | 1 538 592.00 | 1 295 592.00 | 243 000.00 | 1 538 592.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 132 000.00 | 132 000.00 | | 132 000.00 |
DH Retained earnings | -4 316 152.00 | -4 379 410.00 | | -4 316 152.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 291 015.00 | 63 258.00 | | 291 015.00 |
DL TOTAL (I) | -3 893 137.00 | -4 184 152.00 | | -3 893 137.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 262 557.00 | 4 561 325.00 | | 4 262 557.00 |
DX Trade payables and related accounts | 21 898.00 | 17 974.00 | | 21 898.00 |
DY Tax and social security liabilities | 20 449.00 | | | 20 449.00 |
EC TOTAL (IV) | 4 304 904.00 | 4 579 298.00 | | 4 304 904.00 |
EE Grand total (I to V) | 411 767.00 | 395 146.00 | | 411 767.00 |
EG Accrued income and payables due within one year | 42 347.00 | 17 973.00 | | 42 347.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 294 746.00 | | 294 746.00 | 294 746.00 |
FJ Net sales | 294 746.00 | | 294 746.00 | 294 746.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 294 746.00 | |
FW Other purchases and external expenses | | | 3 296.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GE Other Expenses | | | 360.00 | |
GF Total Operating Expenses (II) | | | 3 731.00 | |
GG - OPERATING RESULT (I - II) | | | 291 015.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 291 015.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 294 746.00 | 66 731.00 | | 294 746.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 731.00 | 3 472.00 | | 3 731.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 291 015.00 | 63 258.00 | | 291 015.00 |
| |
| 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 | 3 637 551.00 | | 42 000.00 | 3 637 551.00 |
I3 DECREASES Total Financial Fixed Assets | 38 500.00 | | 3 641 051.00 | 38 500.00 |
I4 DECREASES Grand Total | 38 500.00 | | 3 641 051.00 | 38 500.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 637 551.00 | | 42 000.00 | 3 637 551.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 19 497 930.00 | | | 19 497 930.00 |
7B Total provisions for depreciation | 3 245 385.00 | | | 3 245 385.00 |
7C Grand total | 3 245 385.00 | | | 3 245 385.00 |
| |
| 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 | 4 262 557.00 | | | 4 262 557.00 |
8B Suppliers and Related Accounts | 21 898.00 | 21 898.00 | | 21 898.00 |
UL Receivables related to investments | 2 102 459.00 | | | 2 102 459.00 |
UX Other trade receivables | 2 696.00 | | | 2 696.00 |
VB VAT | 3 629.00 | | | 3 629.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 108 783.00 | 6 324.00 | 2 102 459.00 | 2 108 783.00 |
VW VAT | 20 449.00 | 20 449.00 | | 20 449.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 304 904.00 | 42 347.00 | | 4 304 904.00 |
