| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 19 992 937.00 | 2 500 000.00 | 17 492 937.00 | 19 992 937.00 |
CF Cash and cash equivalents | 3 616.00 | | 3 616.00 | 3 616.00 |
CJ TOTAL (II) | 3 616.00 | | 3 616.00 | 3 616.00 |
CO Grand total (0 to V) | 19 996 553.00 | 2 500 000.00 | 17 496 553.00 | 19 996 553.00 |
CU Other investments | 19 992 937.00 | 2 500 000.00 | 17 492 937.00 | 19 992 937.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000 000.00 | 5 000 000.00 | | 5 000 000.00 |
DD Legal reserve (1) | 500 000.00 | 500 000.00 | | 500 000.00 |
DG Other reserves | 11 049 540.00 | 12 634 824.00 | | 11 049 540.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 944 002.00 | 297 716.00 | | 944 002.00 |
DL TOTAL (I) | 17 493 543.00 | 18 432 540.00 | | 17 493 543.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 67 200.00 | | |
DX Trade payables and related accounts | 3 010.00 | 2 900.00 | | 3 010.00 |
EC TOTAL (IV) | 3 010.00 | 70 100.00 | | 3 010.00 |
EE Grand total (I to V) | 17 496 553.00 | 18 502 640.00 | | 17 496 553.00 |
EG Accrued income and payables due within one year | 3 010.00 | 2 900.00 | | 3 010.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 334.00 | |
GF Total Operating Expenses (II) | | | 4 334.00 | |
GG - OPERATING RESULT (I - II) | | | -4 334.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 949 214.00 | |
GP Total financial income (V) | | | 1 949 214.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 000 000.00 | |
GR Interest and similar expenses | | | 878.00 | |
GU Total financial expenses (VI) | | | 1 000 878.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 948 336.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 944 002.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 3 000.00 | | |
HH Total exceptional expenses (VIII) | | 3 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3 000.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 949 214.00 | 1 806 307.00 | | 1 949 214.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 005 212.00 | 1 508 591.00 | | 1 005 212.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 944 002.00 | 297 716.00 | | 944 002.00 |
| |
| 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 | 19 992 937.00 | | | 19 992 937.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 992 937.00 | |
I4 DECREASES Grand Total | | | 19 992 937.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 992 937.00 | | | 19 992 937.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 500 000.00 | 1 000 000.00 | | 1 500 000.00 |
7C Grand total | 1 500 000.00 | 1 000 000.00 | | 1 500 000.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 1 000 000.00 | | |
| |
| 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 | 3 010.00 | 3 010.00 | | 3 010.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 010.00 | 3 010.00 | | 3 010.00 |
