| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 753 775.00 | 291 000.00 | 6 462 775.00 | 6 753 775.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | | | | |
CO Grand total (0 to V) | 6 753 775.00 | 291 000.00 | 6 462 775.00 | 6 753 775.00 |
CU Other investments | 6 753 775.00 | 291 000.00 | 6 462 775.00 | 6 753 775.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 420 334.00 | 420 334.00 | | 420 334.00 |
DD Legal reserve (1) | 31 100.00 | 31 100.00 | | 31 100.00 |
DG Other reserves | 124 975.00 | 124 975.00 | | 124 975.00 |
DH Retained earnings | 330 622.00 | -43 292.00 | | 330 622.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 493 280.00 | 373 915.00 | | 493 280.00 |
DL TOTAL (I) | 1 400 311.00 | 907 031.00 | | 1 400 311.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 040 931.00 | 5 826 582.00 | | 5 040 931.00 |
DX Trade payables and related accounts | 7 383.00 | 3 622.00 | | 7 383.00 |
EA Other liabilities | 14 150.00 | 16 699.00 | | 14 150.00 |
EC TOTAL (IV) | 5 062 464.00 | 5 846 903.00 | | 5 062 464.00 |
EE Grand total (I to V) | 6 462 775.00 | 6 753 934.00 | | 6 462 775.00 |
EG Accrued income and payables due within one year | 21 533.00 | 20 321.00 | | 21 533.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 588.00 | |
FX Taxes, duties, and similar payments | | | -158.00 | |
GF Total Operating Expenses (II) | | | 5 430.00 | |
GG - OPERATING RESULT (I - II) | | | -5 430.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 851 595.00 | |
GP Total financial income (V) | | | 851 595.00 | |
GQ Financial allocations to depreciation and provisions | | | 291 000.00 | |
GR Interest and similar expenses | | | 61 885.00 | |
GU Total financial expenses (VI) | | | 352 885.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 498 710.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 493 280.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 851 595.00 | 450 844.00 | | 851 595.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 358 315.00 | 76 930.00 | | 358 315.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 493 280.00 | 373 914.00 | | 493 280.00 |
| |
| 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 | 6 753 775.00 | | | 6 753 775.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 753 775.00 | |
I4 DECREASES Grand Total | | | 6 753 775.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 753 775.00 | | | 6 753 775.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 291 000.00 | | |
7C Grand total | | 291 000.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 291 000.00 | | |
