| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 20 795 331.00 | | 20 795 331.00 | 20 795 331.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 11 106.00 | | 11 106.00 | 11 106.00 |
CD Marketable securities | 3 355 051.00 | | 3 355 051.00 | 3 355 051.00 |
CF Cash and cash equivalents | 4 825.00 | | 4 825.00 | 4 825.00 |
CH Prepaid expenses | 333.00 | | 333.00 | 333.00 |
CJ TOTAL (II) | 3 371 317.00 | | 3 371 317.00 | 3 371 317.00 |
CO Grand total (0 to V) | 24 166 648.00 | | 24 166 648.00 | 24 166 648.00 |
CU Other investments | 20 795 331.00 | | 20 795 331.00 | 20 795 331.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 11 004 150.00 | 5 454 983.00 | | 11 004 150.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 843 805.00 | 5 549 166.00 | | 4 843 805.00 |
DL TOTAL (I) | 15 856 756.00 | 11 012 950.00 | | 15 856 756.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 309 103.00 | 18 303 799.00 | | 8 309 103.00 |
DX Trade payables and related accounts | 177.00 | 137.00 | | 177.00 |
DY Tax and social security liabilities | 342.00 | 6 594.00 | | 342.00 |
EA Other liabilities | 270.00 | 270.00 | | 270.00 |
EC TOTAL (IV) | 8 309 892.00 | 18 310 800.00 | | 8 309 892.00 |
EE Grand total (I to V) | 24 166 648.00 | 29 323 751.00 | | 24 166 648.00 |
EG Accrued income and payables due within one year | 8 309 892.00 | 18 310 800.00 | | 8 309 892.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 520.00 | |
FX Taxes, duties, and similar payments | | | 8 011.00 | |
GF Total Operating Expenses (II) | | | 10 531.00 | |
GG - OPERATING RESULT (I - II) | | | -10 531.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 112 152.00 | |
GO Net income from sales of marketable securities | | | 24.00 | |
GP Total financial income (V) | | | 3 112 176.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 112 176.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 101 645.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 15 531 886.00 | 10 127 807.00 | | 15 531 886.00 |
HD Total exceptional income (VII) | 15 531 886.00 | 10 127 807.00 | | 15 531 886.00 |
HE Exceptional expenses on management operations | 10.00 | | | 10.00 |
HF Exceptional expenses on capital transactions | 13 675 413.00 | 8 834 818.00 | | 13 675 413.00 |
HH Total exceptional expenses (VIII) | 13 675 423.00 | 8 834 818.00 | | 13 675 423.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 856 463.00 | 1 292 989.00 | | 1 856 463.00 |
HK Income tax | 114 304.00 | 64 685.00 | | 114 304.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 644 062.00 | 14 491 290.00 | | 18 644 062.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 800 258.00 | 8 942 124.00 | | 13 800 258.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 843 805.00 | 5 549 166.00 | | 4 843 805.00 |
