| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 175.00 | 2 175.00 | | 2 175.00 |
BJ TOTAL (I) | 5 250 989.00 | 2 175.00 | 5 248 814.00 | 5 250 989.00 |
BZ Other receivables | 784 580.00 | | 784 580.00 | 784 580.00 |
CF Cash and cash equivalents | 1 518.00 | | 1 518.00 | 1 518.00 |
CH Prepaid expenses | 23.00 | | 23.00 | 23.00 |
CJ TOTAL (II) | 786 121.00 | | 786 121.00 | 786 121.00 |
CO Grand total (0 to V) | 6 037 110.00 | 2 175.00 | 6 034 935.00 | 6 037 110.00 |
CU Other investments | 5 248 814.00 | | 5 248 814.00 | 5 248 814.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DB Share, merger, contribution premiums, etc. | 1 614 392.00 | | | 1 614 392.00 |
DD Legal reserve (1) | 10 000.00 | | | 10 000.00 |
DG Other reserves | 3 004 078.00 | | | 3 004 078.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 475 655.00 | | | 475 655.00 |
DL TOTAL (I) | 5 204 125.00 | | | 5 204 125.00 |
DU Loans and Debts from Credit Institutions (3) | 28.00 | | | 28.00 |
DV Miscellaneous Loans and Financial Debts (4) | 819 212.00 | | | 819 212.00 |
DX Trade payables and related accounts | 9 840.00 | | | 9 840.00 |
EA Other liabilities | 1 730.00 | | | 1 730.00 |
EC TOTAL (IV) | 830 810.00 | | | 830 810.00 |
EE Grand total (I to V) | 6 034 935.00 | | | 6 034 935.00 |
EG Accrued income and payables due within one year | 830 810.00 | | | 830 810.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 28.00 | | | 28.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 081.00 | |
FX Taxes, duties, and similar payments | | | 140.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 8 222.00 | |
GG - OPERATING RESULT (I - II) | | | -8 221.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 500 308.00 | |
GL Other interest and similar income | | | 9 542.00 | |
GP Total financial income (V) | | | 509 850.00 | |
GR Interest and similar expenses | | | 6 710.00 | |
GU Total financial expenses (VI) | | | 6 710.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 503 140.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 494 919.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 19 264.00 | | | 19 264.00 |
HL TOTAL REVENUE (I + III + V + VII) | 509 850.00 | | | 509 850.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 195.00 | | | 34 195.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 475 655.00 | | | 475 655.00 |
| |
| 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 | 5 150 989.00 | | 100 000.00 | 5 150 989.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 248 814.00 | |
I4 DECREASES Grand Total | | | 5 250 989.00 | |
IO DECREASES Total including other intangible assets | | | 2 175.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 175.00 | | | 2 175.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 148 814.00 | | 100 000.00 | 5 148 814.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 175.00 | | | 2 175.00 |
PE DEPRECIATION Total including other intangible assets | 2 175.00 | | | 2 175.00 |
| |
| 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 | 9 840.00 | 9 840.00 | | 9 840.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 730.00 | 1 730.00 | | 1 730.00 |
VB VAT | 5 128.00 | | | 5 128.00 |
VC Group and associates | 776 647.00 | | | 776 647.00 |
VH Loans with a maturity of more than one year at origin | 28.00 | 28.00 | | 28.00 |
VI Group and Associates | 819 212.00 | 819 212.00 | | 819 212.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 806.00 | | | 2 806.00 |
VS Prepaid expenses | 23.00 | | | 23.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 784 603.00 | 784 603.00 | | 784 603.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 830 810.00 | 830 810.00 | | 830 810.00 |
