| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 702 604.00 | | 702 604.00 | 702 604.00 |
BZ Other receivables | 751 966.00 | | 751 966.00 | 751 966.00 |
CF Cash and cash equivalents | 850 808.00 | | 850 808.00 | 850 808.00 |
CJ TOTAL (II) | 1 602 774.00 | | 1 602 774.00 | 1 602 774.00 |
CO Grand total (0 to V) | 2 305 379.00 | | 2 305 379.00 | 2 305 379.00 |
CU Other investments | 702 604.00 | | 702 604.00 | 702 604.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 125 000.00 | 125 000.00 | | 125 000.00 |
DD Legal reserve (1) | 12 500.00 | 12 500.00 | | 12 500.00 |
DG Other reserves | 1 868 000.00 | 1 516 000.00 | | 1 868 000.00 |
DH Retained earnings | 431.00 | 432.00 | | 431.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 145 236.00 | 351 998.00 | | 145 236.00 |
DK Regulated provisions | 37 805.00 | 37 805.00 | | 37 805.00 |
DL TOTAL (I) | 2 188 973.00 | 2 043 737.00 | | 2 188 973.00 |
DV Miscellaneous Loans and Financial Debts (4) | 73 871.00 | 80 306.00 | | 73 871.00 |
DX Trade payables and related accounts | 18 878.00 | 7 740.00 | | 18 878.00 |
DY Tax and social security liabilities | 23 656.00 | 27 022.00 | | 23 656.00 |
EC TOTAL (IV) | 116 405.00 | 115 068.00 | | 116 405.00 |
EE Grand total (I to V) | 2 305 379.00 | 2 158 806.00 | | 2 305 379.00 |
EG Accrued income and payables due within one year | 116 405.00 | 115 068.00 | | 116 405.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 20 479.00 | |
FX Taxes, duties, and similar payments | | | 155.00 | |
GF Total Operating Expenses (II) | | | 20 634.00 | |
GG - OPERATING RESULT (I - II) | | | -20 634.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 290 196.00 | |
GL Other interest and similar income | | | 1 729.00 | |
GP Total financial income (V) | | | 291 926.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 2 871.00 | |
GU Total financial expenses (VI) | | | 2 871.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 289 055.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 268 420.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 50 000.00 | | |
HH Total exceptional expenses (VIII) | | 500.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -500.00 | | |
HK Income tax | 123 184.00 | 99 526.00 | | 123 184.00 |
HL TOTAL REVENUE (I + III + V + VII) | 291 926.00 | 463 786.00 | | 291 926.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 146 689.00 | 111 787.00 | | 146 689.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 145 236.00 | 351 998.00 | | 145 236.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
LN ACQUISITIONS Total Tangible Fixed Assets | 702 605.00 | | | 702 605.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 37 806.00 | | | 37 806.00 |
7C Grand total | 37 806.00 | | | 37 806.00 |
| |
| 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 | 73 871.00 | 73 871.00 | | 73 871.00 |
8B Suppliers and Related Accounts | 18 879.00 | 18 879.00 | | 18 879.00 |
8E Income Taxes | 23 656.00 | 23 656.00 | | 23 656.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 751 966.00 | 751 966.00 | | 751 966.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 116 406.00 | 116 406.00 | | 116 406.00 |
