| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 329 228.00 | | 329 228.00 | 329 228.00 |
BX Customers and related accounts | 11 404.00 | | 11 404.00 | 11 404.00 |
BZ Other receivables | 2 412 776.00 | | 2 412 776.00 | 2 412 776.00 |
CD Marketable securities | 500 000.00 | | 500 000.00 | 500 000.00 |
CF Cash and cash equivalents | 786 885.00 | | 786 885.00 | 786 885.00 |
CJ TOTAL (II) | 3 711 065.00 | | 3 711 065.00 | 3 711 065.00 |
CO Grand total (0 to V) | 4 040 293.00 | | 4 040 293.00 | 4 040 293.00 |
CU Other investments | 329 228.00 | | 329 228.00 | 329 228.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DE Statutory or contractual reserves | 12.00 | 12.00 | | 12.00 |
DG Other reserves | 3 229 749.00 | 2 435 711.00 | | 3 229 749.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 496 201.00 | 794 037.00 | | 496 201.00 |
DL TOTAL (I) | 3 890 963.00 | 3 394 761.00 | | 3 890 963.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 000.00 | 55 000.00 | | 100 000.00 |
DY Tax and social security liabilities | 48 917.00 | 120 225.00 | | 48 917.00 |
EA Other liabilities | 413.00 | 47.00 | | 413.00 |
EC TOTAL (IV) | 149 330.00 | 175 273.00 | | 149 330.00 |
EE Grand total (I to V) | 4 040 293.00 | 3 570 034.00 | | 4 040 293.00 |
EG Accrued income and payables due within one year | 149 330.00 | 175 273.00 | | 149 330.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 55 720.00 | | 55 720.00 | 55 720.00 |
FJ Net sales | 55 720.00 | | 55 720.00 | 55 720.00 |
FQ Other income | | | 106.00 | |
FR Total operating income (I) | | | 55 827.00 | |
FW Other purchases and external expenses | | | 57 118.00 | |
FZ Social Security Contributions | | | 1 059.00 | |
GF Total Operating Expenses (II) | | | 58 178.00 | |
GG - OPERATING RESULT (I - II) | | | -2 351.00 | |
GH Attributed profit or transferred loss (III) | | | 967 891.00 | |
GI Supported loss or transferred profit (IV) | | | 15 322.00 | |
GL Other interest and similar income | | | 20 512.00 | |
GO Net income from sales of marketable securities | | | 3 443.00 | |
GP Total financial income (V) | | | 23 955.00 | |
GR Interest and similar expenses | | | 2 037.00 | |
GU Total financial expenses (VI) | | | 2 037.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 21 918.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 972 135.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 306 188.00 | | |
HD Total exceptional income (VII) | | 306 188.00 | | |
HF Exceptional expenses on capital transactions | | 1 584.00 | | |
HH Total exceptional expenses (VIII) | | 1 584.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 304 604.00 | | |
HK Income tax | 475 934.00 | 428 747.00 | | 475 934.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 047 674.00 | 1 314 691.00 | | 1 047 674.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 551 472.00 | 520 654.00 | | 551 472.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 496 201.00 | 794 037.00 | | 496 201.00 |
| |
| 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 | 329 228.00 | | | 329 228.00 |
I3 DECREASES Total Financial Fixed Assets | | | 329 228.00 | |
I4 DECREASES Grand Total | | | 329 228.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 329 228.00 | | | 329 228.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 47 186.00 | 47 186.00 | | 47 186.00 |
8K Other liabilities (including liabilities related to repo transactions) | 413.00 | 413.00 | | 413.00 |
UX Other trade receivables | 11 404.00 | | | 11 404.00 |
VB VAT | 3 776.00 | | | 3 776.00 |
VC Group and associates | 2 409 000.00 | | | 2 409 000.00 |
VI Group and Associates | 100 000.00 | 100 000.00 | | 100 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 424 180.00 | 2 424 180.00 | | 2 424 180.00 |
VW VAT | 1 731.00 | 1 731.00 | | 1 731.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 149 331.00 | 149 331.00 | | 149 331.00 |
