| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 655 531.00 | | 655 531.00 | 655 531.00 |
AP Buildings | | | | |
BJ TOTAL (I) | 655 531.00 | | 655 531.00 | 655 531.00 |
BZ Other receivables | 21 284 622.00 | | 21 284 622.00 | 21 284 622.00 |
CH Prepaid expenses | 7 510.00 | | 7 510.00 | 7 510.00 |
CJ TOTAL (II) | 21 292 132.00 | | 21 292 132.00 | 21 292 132.00 |
CO Grand total (0 to V) | 21 947 663.00 | | 21 947 663.00 | 21 947 663.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 532 000.00 | 6 532 000.00 | | 6 532 000.00 |
DB Share, merger, contribution premiums, etc. | 18 140 968.00 | 18 140 968.00 | | 18 140 968.00 |
DD Legal reserve (1) | 653 244.00 | 653 244.00 | | 653 244.00 |
DF Regulated reserves (1) | 440.00 | 440.00 | | 440.00 |
DH Retained earnings | -4 463 906.00 | -5 420 069.00 | | -4 463 906.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 465 042.00 | 956 163.00 | | 465 042.00 |
DL TOTAL (I) | 21 327 789.00 | 20 862 746.00 | | 21 327 789.00 |
DP Provisions for Risks | 300 000.00 | | | 300 000.00 |
DR TOTAL (IV) | 300 000.00 | | | 300 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 300 250.00 | 300 250.00 | | 300 250.00 |
DX Trade payables and related accounts | 19 624.00 | 3 856.00 | | 19 624.00 |
DY Tax and social security liabilities | | 9 569.00 | | |
EC TOTAL (IV) | 319 874.00 | 313 675.00 | | 319 874.00 |
EE Grand total (I to V) | 21 947 663.00 | 21 176 422.00 | | 21 947 663.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1 720 319.00 | |
FR Total operating income (I) | | | 1 720 319.00 | |
FW Other purchases and external expenses | | | 50 320.00 | |
FX Taxes, duties, and similar payments | | | 253 545.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 65 626.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 300 000.00 | |
GE Other Expenses | | | 1 936.00 | |
GF Total Operating Expenses (II) | | | 671 427.00 | |
GG - OPERATING RESULT (I - II) | | | 1 048 893.00 | |
GL Other interest and similar income | | | 52 532.00 | |
GP Total financial income (V) | | | 52 532.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 52 532.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 101 424.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 362 589.00 | | | 362 589.00 |
HH Total exceptional expenses (VIII) | 362 589.00 | | | 362 589.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -362 589.00 | | | -362 589.00 |
HK Income tax | 273 793.00 | 476 683.00 | | 273 793.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 772 851.00 | 1 787 600.00 | | 1 772 851.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 307 809.00 | 831 437.00 | | 1 307 809.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 465 042.00 | 956 163.00 | | 465 042.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 300 000.00 | 300 000.00 | | 300 000.00 |
7C Grand total | 300 000.00 | 300 000.00 | | 300 000.00 |
UE of which provisions and reversals: - Operating | | 300 000.00 | | |
