| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 849 447.00 | | 6 849 447.00 | 6 849 447.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 3 373 666.00 | | 3 373 666.00 | 3 373 666.00 |
CF Cash and cash equivalents | 1 449.00 | | 1 449.00 | 1 449.00 |
CJ TOTAL (II) | 3 375 115.00 | | 3 375 115.00 | 3 375 115.00 |
CO Grand total (0 to V) | 10 224 562.00 | | 10 224 562.00 | 10 224 562.00 |
CU Other investments | 6 849 447.00 | | 6 849 447.00 | 6 849 447.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 869 000.00 | 1 869 000.00 | | 1 869 000.00 |
DD Legal reserve (1) | 186 900.00 | 186 900.00 | | 186 900.00 |
DG Other reserves | 341 289.00 | 341 251.00 | | 341 289.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 634 839.00 | 4 142 037.00 | | 4 634 839.00 |
DL TOTAL (I) | 7 032 027.00 | 6 539 189.00 | | 7 032 027.00 |
DQ Provisions for Expenses | 1 166.00 | 3 284.00 | | 1 166.00 |
DR TOTAL (IV) | 1 166.00 | 3 284.00 | | 1 166.00 |
DX Trade payables and related accounts | 234 901.00 | 163 677.00 | | 234 901.00 |
DY Tax and social security liabilities | 13 850.00 | 15 579.00 | | 13 850.00 |
EA Other liabilities | 2 942 618.00 | 2 633 888.00 | | 2 942 618.00 |
EC TOTAL (IV) | 3 191 369.00 | 2 813 143.00 | | 3 191 369.00 |
EE Grand total (I to V) | 10 224 562.00 | 9 355 616.00 | | 10 224 562.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 000.00 | | 60 000.00 | 60 000.00 |
FJ Net sales | 60 000.00 | | 60 000.00 | 60 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 118.00 | |
FQ Other income | | | 1 496.00 | |
FR Total operating income (I) | | | 63 614.00 | |
FW Other purchases and external expenses | | | 34 956.00 | |
FX Taxes, duties, and similar payments | | | 379.00 | |
FY Salaries and Wages | | | 5 003.00 | |
FZ Social Security Contributions | | | -103 866.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | -63 527.00 | |
GG - OPERATING RESULT (I - II) | | | 127 141.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 635 428.00 | |
GP Total financial income (V) | | | 5 635 428.00 | |
GR Interest and similar expenses | | | 25 618.00 | |
GU Total financial expenses (VI) | | | 25 618.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 609 810.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 736 951.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 2 000 999.00 | | |
HD Total exceptional income (VII) | | 2 000 999.00 | | |
HE Exceptional expenses on management operations | | 17.00 | | |
HF Exceptional expenses on capital transactions | | 987 535.00 | | |
HH Total exceptional expenses (VIII) | | 987 552.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 013 447.00 | | |
HK Income tax | 1 102 112.00 | 907 575.00 | | 1 102 112.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 699 042.00 | 5 991 412.00 | | 5 699 042.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 064 203.00 | 1 849 375.00 | | 1 064 203.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 634 839.00 | 4 142 037.00 | | 4 634 839.00 |
| |
| 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 | 6 849 447.00 | | | 6 849 447.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 849 447.00 | |
I4 DECREASES Grand Total | | | 6 849 447.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 849 447.00 | | | 6 849 447.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 3 284.00 | | 2 118.00 | 3 284.00 |
7C Grand total | 3 284.00 | | 2 118.00 | 3 284.00 |
UE of which provisions and reversals: - Operating | | | 2 118.00 | |
| |
| 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 | 234 901.00 | 234 901.00 | | 234 901.00 |
8C Staff and Related Accounts | 5 192.00 | 5 192.00 | | 5 192.00 |
8D Social Security and Other Social Organizations | 3 052.00 | 3 052.00 | | 3 052.00 |
UZ Social Security, other social security organizations | 83.00 | | | 83.00 |
VB VAT | 1 009.00 | | | 1 009.00 |
VC Group and associates | 3 372 574.00 | | | 3 372 574.00 |
VI Group and Associates | 2 942 618.00 | 2 942 618.00 | | 2 942 618.00 |
VQ Other Taxes, Duties, and Similar Debts | 290.00 | 290.00 | | 290.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 373 666.00 | 3 373 666.00 | | 3 373 666.00 |
VW VAT | 5 316.00 | 5 316.00 | | 5 316.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 191 369.00 | 3 191 369.00 | | 3 191 369.00 |
