| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 8 025 572.00 | | 8 025 572.00 | 8 025 572.00 |
BX Customers and related accounts | 8 819.00 | 8 023.00 | 796.00 | 8 819.00 |
BZ Other receivables | 134 193.00 | | 134 193.00 | 134 193.00 |
CJ TOTAL (II) | 143 012.00 | 8 023.00 | 134 989.00 | 143 012.00 |
CO Grand total (0 to V) | 8 168 585.00 | 8 023.00 | 8 160 561.00 | 8 168 585.00 |
CR Shares due in more than one year | 8 819.00 | | | 8 819.00 |
CU Other investments | 8 025 572.00 | | 8 025 572.00 | 8 025 572.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 535 300.00 | 5 535 300.00 | | 5 535 300.00 |
DD Legal reserve (1) | 46 285.00 | 43 433.00 | | 46 285.00 |
DG Other reserves | 879 423.00 | 825 229.00 | | 879 423.00 |
DH Retained earnings | 1 734 347.00 | 1 734 347.00 | | 1 734 347.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -46 421.00 | 57 046.00 | | -46 421.00 |
DL TOTAL (I) | 8 148 935.00 | 8 195 355.00 | | 8 148 935.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 1 302 660.00 | | |
DX Trade payables and related accounts | 3 480.00 | 7 343.00 | | 3 480.00 |
DY Tax and social security liabilities | 7 160.00 | 7 716.00 | | 7 160.00 |
EA Other liabilities | 987.00 | | | 987.00 |
EC TOTAL (IV) | 11 626.00 | 1 317 719.00 | | 11 626.00 |
EE Grand total (I to V) | 8 160 561.00 | 9 513 074.00 | | 8 160 561.00 |
EG Accrued income and payables due within one year | 11 626.00 | 1 317 719.00 | | 11 626.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 34 595.00 | |
FR Total operating income (I) | | | 34 595.00 | |
FW Other purchases and external expenses | | | 3 547.00 | |
FX Taxes, duties, and similar payments | | | 315.00 | |
GF Total Operating Expenses (II) | | | 3 862.00 | |
GG - OPERATING RESULT (I - II) | | | 30 733.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 4.00 | |
GP Total financial income (V) | | | 4.00 | |
GR Interest and similar expenses | | | 8 437.00 | |
GU Total financial expenses (VI) | | | 8 437.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 433.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 301.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 410 304.00 | | | 1 410 304.00 |
HD Total exceptional income (VII) | 1 410 304.00 | | | 1 410 304.00 |
HF Exceptional expenses on capital transactions | 1 479 025.00 | | | 1 479 025.00 |
HH Total exceptional expenses (VIII) | 1 479 025.00 | | | 1 479 025.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -68 721.00 | | | -68 721.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 444 903.00 | 80 665.00 | | 1 444 903.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 491 323.00 | 23 619.00 | | 1 491 323.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -46 421.00 | 57 046.00 | | -46 421.00 |
| |
| 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 | 9 504 597.00 | | | 9 504 597.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 479 025.00 | 8 025 572.00 | |
I4 DECREASES Grand Total | | 1 479 025.00 | 8 025 572.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 504 597.00 | | | 9 504 597.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 42 618.00 | | 34 595.00 | 42 618.00 |
7B Total provisions for depreciation | 42 618.00 | | 34 595.00 | 42 618.00 |
7C Grand total | 42 618.00 | | 34 595.00 | 42 618.00 |
UE of which provisions and reversals: - Operating | | | 34 595.00 | |
| |
| 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 | 3 480.00 | 3 480.00 | | 3 480.00 |
8K Other liabilities (including liabilities related to repo transactions) | 987.00 | 987.00 | | 987.00 |
VA Doubtful or disputed receivables | 8 819.00 | | | 8 819.00 |
VB VAT | 180.00 | | | 180.00 |
VC Group and associates | 92 498.00 | | | 92 498.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 41 515.00 | | | 41 515.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 143 012.00 | 134 193.00 | 8 819.00 | 143 012.00 |
VW VAT | 7 160.00 | 7 160.00 | | 7 160.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 626.00 | 11 626.00 | | 11 626.00 |
