| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 544 000.00 | | 4 544 000.00 | 4 544 000.00 |
BX Customers and related accounts | 12 600.00 | | 12 600.00 | 12 600.00 |
BZ Other receivables | 1 135 059.00 | | 1 135 059.00 | 1 135 059.00 |
CF Cash and cash equivalents | 17 851.00 | | 17 851.00 | 17 851.00 |
CJ TOTAL (II) | 1 165 510.00 | | 1 165 510.00 | 1 165 510.00 |
CO Grand total (0 to V) | 5 709 510.00 | | 5 709 510.00 | 5 709 510.00 |
CU Other investments | 4 544 000.00 | | 4 544 000.00 | 4 544 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 556 860.00 | 2 556 860.00 | | 2 556 860.00 |
DD Legal reserve (1) | 255 686.00 | 255 686.00 | | 255 686.00 |
DG Other reserves | 1 639 727.00 | 1 570 216.00 | | 1 639 727.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 881 569.00 | 670 373.00 | | 881 569.00 |
DL TOTAL (I) | 5 333 843.00 | 5 053 135.00 | | 5 333 843.00 |
DV Miscellaneous Loans and Financial Debts (4) | 364 614.00 | 331 360.00 | | 364 614.00 |
DX Trade payables and related accounts | 4 783.00 | 4 167.00 | | 4 783.00 |
DY Tax and social security liabilities | 6 269.00 | 67 068.00 | | 6 269.00 |
EC TOTAL (IV) | 375 667.00 | 402 595.00 | | 375 667.00 |
EE Grand total (I to V) | 5 709 510.00 | 5 455 730.00 | | 5 709 510.00 |
EG Accrued income and payables due within one year | 375 667.00 | 402 595.00 | | 375 667.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 126 000.00 | | 126 000.00 | 126 000.00 |
FJ Net sales | 126 000.00 | | 126 000.00 | 126 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 126 000.00 | |
FW Other purchases and external expenses | | | 6 938.00 | |
FX Taxes, duties, and similar payments | | | 440.00 | |
FY Salaries and Wages | | | 17 400.00 | |
FZ Social Security Contributions | | | 7 091.00 | |
GF Total Operating Expenses (II) | | | 31 868.00 | |
GG - OPERATING RESULT (I - II) | | | 94 132.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 831 086.00 | |
GP Total financial income (V) | | | 831 086.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 831 086.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 925 218.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 135.00 | | | 1 135.00 |
HD Total exceptional income (VII) | 1 135.00 | | | 1 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 135.00 | | | 1 135.00 |
HK Income tax | 44 784.00 | 38 186.00 | | 44 784.00 |
HL TOTAL REVENUE (I + III + V + VII) | 958 222.00 | 743 174.00 | | 958 222.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 76 652.00 | 72 801.00 | | 76 652.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 881 569.00 | 670 373.00 | | 881 569.00 |
| |
| 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 | 4 544 000.00 | | | 4 544 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 544 000.00 | |
I4 DECREASES Grand Total | | | 4 544 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 544 000.00 | | | 4 544 000.00 |
| |
| 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 | 4 783.00 | 4 783.00 | | 4 783.00 |
8K Other liabilities (including liabilities related to repo transactions) | 364 614.00 | 364 614.00 | | 364 614.00 |
UX Other trade receivables | 12 600.00 | 12 600.00 | | 12 600.00 |
VP Miscellaneous | 1 135 059.00 | 1 135 059.00 | | 1 135 059.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 269.00 | 6 269.00 | | 6 269.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 147 659.00 | 1 147 659.00 | | 1 147 659.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 375 667.00 | 375 667.00 | | 375 667.00 |
