| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 201.00 | 1.00 | 1 200.00 | 1 201.00 |
BZ Other receivables | 815 389.00 | | 815 389.00 | 815 389.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 3 966 251.00 | | 3 966 251.00 | 3 966 251.00 |
CJ TOTAL (II) | 4 781 640.00 | | 4 781 640.00 | 4 781 640.00 |
CO Grand total (0 to V) | 4 782 841.00 | 1.00 | 4 782 840.00 | 4 782 841.00 |
CU Other investments | 1 201.00 | 1.00 | 1 200.00 | 1 201.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 4 029 019.00 | 2 716 675.00 | | 4 029 019.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 690.00 | 1 312 344.00 | | 3 690.00 |
DL TOTAL (I) | 4 043 709.00 | 4 040 019.00 | | 4 043 709.00 |
DP Provisions for Risks | 1 500.00 | 2 000.00 | | 1 500.00 |
DR TOTAL (IV) | 1 500.00 | 2 000.00 | | 1 500.00 |
DV Miscellaneous Loans and Financial Debts (4) | 736 143.00 | 736 143.00 | | 736 143.00 |
DX Trade payables and related accounts | 1 488.00 | 1 464.00 | | 1 488.00 |
EC TOTAL (IV) | 737 631.00 | 737 607.00 | | 737 631.00 |
EE Grand total (I to V) | 4 782 840.00 | 4 779 626.00 | | 4 782 840.00 |
EG Accrued income and payables due within one year | 737 631.00 | 737 607.00 | | 737 631.00 |
EI Including equity loans | 736 143.00 | | | 736 143.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 3 746.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 3 822.00 | |
GG - OPERATING RESULT (I - II) | | | -3 822.00 | |
GL Other interest and similar income | | | 1 221.00 | |
GM Reversals of provisions and transfers of expenses | | | 500.00 | |
GO Net income from sales of marketable securities | | | 5 791.00 | |
GP Total financial income (V) | | | 7 511.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 7 511.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 690.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 2 007 187.00 | | |
HD Total exceptional income (VII) | | 2 007 187.00 | | |
HF Exceptional expenses on capital transactions | | 600.00 | | |
HH Total exceptional expenses (VIII) | | 600.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 2 006 587.00 | | |
HK Income tax | | 708 253.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 511.00 | 2 027 141.00 | | 7 511.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 822.00 | 714 797.00 | | 3 822.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 690.00 | 1 312 344.00 | | 3 690.00 |
| |
| 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 | 1 201.00 | | 1 200.00 | 1 201.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 200.00 | 1 201.00 | |
I4 DECREASES Grand Total | | 1 200.00 | 1 201.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 201.00 | | 1 200.00 | 1 201.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4E Provisions for guarantees given to customers | | | | |
5Z Total provisions for risks and expenses | 2 000.00 | 1 500.00 | 2 000.00 | 2 000.00 |
7B Total provisions for depreciation | 1.00 | 1.00 | 1.00 | 1.00 |
7C Grand total | 2 001.00 | 1 501.00 | 2 001.00 | 2 001.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 1 488.00 | 1 488.00 | | 1 488.00 |
VB VAT | 52 641.00 | | | 52 641.00 |
VC Group and associates | 334 393.00 | | | 334 393.00 |
VI Group and Associates | 736 143.00 | 736 143.00 | | 736 143.00 |
VM Income taxes | 180 000.00 | | | 180 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 248 355.00 | | | 248 355.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 815 389.00 | 815 389.00 | | 815 389.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 737 631.00 | 737 631.00 | | 737 631.00 |
