| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 525 721.00 | 176 635.00 | 349 086.00 | 525 721.00 |
BZ Other receivables | 28 615.00 | | 28 615.00 | 28 615.00 |
CF Cash and cash equivalents | 2 013 358.00 | | 2 013 358.00 | 2 013 358.00 |
CJ TOTAL (II) | 2 041 973.00 | | 2 041 973.00 | 2 041 973.00 |
CO Grand total (0 to V) | 2 567 694.00 | 176 635.00 | 2 391 059.00 | 2 567 694.00 |
CU Other investments | 525 721.00 | 176 635.00 | 349 086.00 | 525 721.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 100.00 | 1 100.00 | | 1 100.00 |
DB Share, merger, contribution premiums, etc. | 525 674.00 | 525 674.00 | | 525 674.00 |
DD Legal reserve (1) | 110.00 | 110.00 | | 110.00 |
DH Retained earnings | 5 062.00 | 5.00 | | 5 062.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 120 684.00 | 941 058.00 | | 1 120 684.00 |
DL TOTAL (I) | 1 652 630.00 | 1 467 947.00 | | 1 652 630.00 |
DV Miscellaneous Loans and Financial Debts (4) | 692 892.00 | 692 892.00 | | 692 892.00 |
DX Trade payables and related accounts | 45 480.00 | 10 800.00 | | 45 480.00 |
DY Tax and social security liabilities | 58.00 | 80 661.00 | | 58.00 |
EC TOTAL (IV) | 738 429.00 | 784 353.00 | | 738 429.00 |
EE Grand total (I to V) | 2 391 059.00 | 2 252 299.00 | | 2 391 059.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 42 849.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 42 849.00 | |
GG - OPERATING RESULT (I - II) | | | -42 849.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 776 346.00 | |
GP Total financial income (V) | | | 1 776 346.00 | |
GQ Financial allocations to depreciation and provisions | | | 4 000.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | 4 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 772 346.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 729 497.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 4 033.00 | | | 4 033.00 |
HH Total exceptional expenses (VIII) | 4 033.00 | | | 4 033.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 033.00 | | | -4 033.00 |
HK Income tax | 604 780.00 | 583 301.00 | | 604 780.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 776 346.00 | 1 543 608.00 | | 1 776 346.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 655 662.00 | 602 550.00 | | 655 662.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 120 684.00 | 941 058.00 | | 1 120 684.00 |
| |
| 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 | 525 721.00 | | | 525 721.00 |
I3 DECREASES Total Financial Fixed Assets | | | 525 721.00 | |
I4 DECREASES Grand Total | | | 525 721.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 525 721.00 | | | 525 721.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 172 635.00 | 4 000.00 | | 172 635.00 |
7C Grand total | 172 635.00 | 4 000.00 | | 172 635.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 4 000.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 692 892.00 | 692 892.00 | | 692 892.00 |
8B Suppliers and Related Accounts | 45 480.00 | 45 480.00 | | 45 480.00 |
VB VAT | 4 363.00 | | | 4 363.00 |
VM Income taxes | 14 094.00 | | | 14 094.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 742.00 | | | 1 742.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 199.00 | 20 199.00 | | 20 199.00 |
VW VAT | 58.00 | 58.00 | | 58.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 738 429.00 | 738 429.00 | | 738 429.00 |
