| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 12 152 532.00 | | 12 152 532.00 | 12 152 532.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 470 963.00 | | 470 963.00 | 470 963.00 |
CJ TOTAL (II) | 470 963.00 | | 470 963.00 | 470 963.00 |
CO Grand total (0 to V) | 12 623 496.00 | | 12 623 496.00 | 12 623 496.00 |
CU Other investments | 12 152 532.00 | | 12 152 532.00 | 12 152 532.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 138 466.00 | 10 961 369.00 | | 10 138 466.00 |
DD Legal reserve (1) | 531 511.00 | 461 418.00 | | 531 511.00 |
DH Retained earnings | -269 345.00 | 912 356.00 | | -269 345.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 778 947.00 | 1 401 856.00 | | 2 778 947.00 |
DL TOTAL (I) | 12 571 272.00 | 13 112 201.00 | | 12 571 272.00 |
DX Trade payables and related accounts | 11 580.00 | 13 818.00 | | 11 580.00 |
DY Tax and social security liabilities | 40 639.00 | 6 897.00 | | 40 639.00 |
EA Other liabilities | 5.00 | 205.00 | | 5.00 |
EC TOTAL (IV) | 52 224.00 | 20 921.00 | | 52 224.00 |
EE Grand total (I to V) | 12 623 496.00 | 13 133 121.00 | | 12 623 496.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 14 119.00 | |
FX Taxes, duties, and similar payments | | | 2 688.00 | |
GF Total Operating Expenses (II) | | | 16 807.00 | |
GG - OPERATING RESULT (I - II) | | | -16 805.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -16 805.00 | |
GP Total financial income (V) | | | 1 506 303.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 506 303.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 489 498.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 022 983.00 | 941 849.00 | | 2 022 983.00 |
HD Total exceptional income (VII) | 2 022 983.00 | 941 849.00 | | 2 022 983.00 |
HF Exceptional expenses on capital transactions | 666 771.00 | 327 031.00 | | 666 771.00 |
HH Total exceptional expenses (VIII) | 666 771.00 | 327 031.00 | | 666 771.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 356 212.00 | 614 818.00 | | 1 356 212.00 |
HK Income tax | 66 763.00 | 26 124.00 | | 66 763.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 529 288.00 | 1 770 904.00 | | 3 529 288.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 750 341.00 | 369 049.00 | | 750 341.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 778 947.00 | 1 401 856.00 | | 2 778 947.00 |
| |
| 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 | 12 819 303.00 | | | 12 819 303.00 |
I3 DECREASES Total Financial Fixed Assets | | 666 771.00 | 12 152 532.00 | |
I4 DECREASES Grand Total | | 666 771.00 | 12 152 532.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 819 303.00 | | | 12 819 303.00 |
| |
| 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 | 11 580.00 | 11 580.00 | | 11 580.00 |
8E Income Taxes | 40 639.00 | 40 639.00 | | 40 639.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5.00 | 5.00 | | 5.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 52 224.00 | 52 224.00 | | 52 224.00 |
