| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 682 536.00 | | 3 682 536.00 | 3 682 536.00 |
BZ Other receivables | 4 545 620.00 | | 4 545 620.00 | 4 545 620.00 |
CD Marketable securities | 1 885.00 | | 1 885.00 | 1 885.00 |
CF Cash and cash equivalents | 37 727.00 | | 37 727.00 | 37 727.00 |
CJ TOTAL (II) | 4 585 233.00 | | 4 585 233.00 | 4 585 233.00 |
CO Grand total (0 to V) | 8 267 768.00 | | 8 267 768.00 | 8 267 768.00 |
CU Other investments | 3 682 536.00 | | 3 682 536.00 | 3 682 536.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 745 000.00 | 2 745 000.00 | | 2 745 000.00 |
DB Share, merger, contribution premiums, etc. | 8.00 | 8.00 | | 8.00 |
DD Legal reserve (1) | 274 500.00 | 274 500.00 | | 274 500.00 |
DH Retained earnings | 4 353 755.00 | 3 702 200.00 | | 4 353 755.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 656 258.00 | 651 554.00 | | 656 258.00 |
DL TOTAL (I) | 8 029 521.00 | 7 373 262.00 | | 8 029 521.00 |
DV Miscellaneous Loans and Financial Debts (4) | 223 961.00 | 168 209.00 | | 223 961.00 |
DX Trade payables and related accounts | 8 776.00 | 14 756.00 | | 8 776.00 |
DY Tax and social security liabilities | 5 511.00 | 3 345.00 | | 5 511.00 |
EC TOTAL (IV) | 238 248.00 | 186 310.00 | | 238 248.00 |
EE Grand total (I to V) | 8 267 768.00 | 7 559 572.00 | | 8 267 768.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FS Purchases of goods (including customs duties) | | | -9.00 | |
FT Inventory change (goods) | | | 8.00 | |
FV Inventory change (raw materials and supplies) | | | 8.00 | |
FW Other purchases and external expenses | | | 4 844.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 4 995.00 | |
GG - OPERATING RESULT (I - II) | | | -4 995.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 668 730.00 | |
GL Other interest and similar income | | | 125.00 | |
GP Total financial income (V) | | | 668 855.00 | |
GR Interest and similar expenses | | | 3 902.00 | |
GU Total financial expenses (VI) | | | 3 902.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 664 954.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 659 958.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 700.00 | 2 866.00 | | 3 700.00 |
HL TOTAL REVENUE (I + III + V + VII) | 668 855.00 | 668 830.00 | | 668 855.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 597.00 | 17 276.00 | | 12 597.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 656 258.00 | 651 554.00 | | 656 258.00 |
| |
| 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 | 3 682 536.00 | | | 3 682 536.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 682 536.00 | |
I4 DECREASES Grand Total | | | 3 682 536.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 682 536.00 | | | 3 682 536.00 |
| |
| 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 | 223 961.00 | 223 961.00 | | 223 961.00 |
8B Suppliers and Related Accounts | 8 776.00 | 8 776.00 | | 8 776.00 |
8E Income Taxes | 3 700.00 | 3 700.00 | | 3 700.00 |
VC Group and associates | 4 545 620.00 | | | 4 545 620.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 811.00 | 1 811.00 | | 1 811.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 545 620.00 | 4 545 620.00 | | 4 545 620.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 238 248.00 | 238 248.00 | | 238 248.00 |
