| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 362 673.00 | 21 343.00 | 4 341 331.00 | 4 362 673.00 |
BZ Other receivables | 1 000 112.00 | | 1 000 112.00 | 1 000 112.00 |
CF Cash and cash equivalents | 91 561.00 | | 91 561.00 | 91 561.00 |
CJ TOTAL (II) | 1 091 673.00 | | 1 091 673.00 | 1 091 673.00 |
CO Grand total (0 to V) | 5 454 346.00 | 21 343.00 | 5 433 004.00 | 5 454 346.00 |
CU Other investments | 4 362 673.00 | 21 343.00 | 4 341 331.00 | 4 362 673.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 726 966.00 | 726 966.00 | | 726 966.00 |
DB Share, merger, contribution premiums, etc. | 2 926 159.00 | 2 926 159.00 | | 2 926 159.00 |
DD Legal reserve (1) | 72 697.00 | 72 697.00 | | 72 697.00 |
DG Other reserves | 1 139.00 | 1 139.00 | | 1 139.00 |
DH Retained earnings | 101 389.00 | 658 272.00 | | 101 389.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 109 939.00 | 243 117.00 | | 1 109 939.00 |
DL TOTAL (I) | 4 938 289.00 | 4 628 350.00 | | 4 938 289.00 |
DU Loans and Debts from Credit Institutions (3) | 284 168.00 | 284 168.00 | | 284 168.00 |
DV Miscellaneous Loans and Financial Debts (4) | 53 312.00 | 72 272.00 | | 53 312.00 |
DX Trade payables and related accounts | 10 863.00 | 4 997.00 | | 10 863.00 |
DY Tax and social security liabilities | 146 360.00 | 243 604.00 | | 146 360.00 |
EA Other liabilities | 12.00 | 177 329.00 | | 12.00 |
EC TOTAL (IV) | 494 714.00 | 782 371.00 | | 494 714.00 |
EE Grand total (I to V) | 5 433 004.00 | 5 410 721.00 | | 5 433 004.00 |
EI Including equity loans | 53 312.00 | | | 53 312.00 |
| |
| 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 | | | 7 475.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 7 475.00 | |
FW Other purchases and external expenses | | | 92 048.00 | |
FX Taxes, duties, and similar payments | | | 413.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 92 463.00 | |
GG - OPERATING RESULT (I - II) | | | -84 988.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 967 721.00 | |
GP Total financial income (V) | | | 967 721.00 | |
GR Interest and similar expenses | | | 708.00 | |
GU Total financial expenses (VI) | | | 708.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 967 013.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 882 025.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 360.00 | 360.00 | | 360.00 |
HD Total exceptional income (VII) | 360.00 | 360.00 | | 360.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 360.00 | 360.00 | | 360.00 |
HK Income tax | -227 554.00 | 70 728.00 | | -227 554.00 |
HL TOTAL REVENUE (I + III + V + VII) | 975 556.00 | 338 852.00 | | 975 556.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -134 383.00 | 95 735.00 | | -134 383.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 109 939.00 | 243 117.00 | | 1 109 939.00 |
| |
| 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 | 4 362 675.00 | | | 4 362 675.00 |
I3 DECREASES Total Financial Fixed Assets | | 2.00 | 4 362 673.00 | |
I4 DECREASES Grand Total | | 2.00 | 4 362 673.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 362 675.00 | | | 4 362 675.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 21 343.00 | | | 21 343.00 |
7C Grand total | 21 343.00 | | | 21 343.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 10 863.00 | 10 863.00 | | 10 863.00 |
8E Income Taxes | 145 280.00 | 145 280.00 | | 145 280.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12.00 | 12.00 | | 12.00 |
VC Group and associates | 1 000 112.00 | 1 000 112.00 | | 1 000 112.00 |
VH Loans with a maturity of more than one year at origin | 284 168.00 | 284 168.00 | | 284 168.00 |
VI Group and Associates | 53 312.00 | 53 312.00 | | 53 312.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 080.00 | 1 080.00 | | 1 080.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 000 112.00 | 1 000 112.00 | | 1 000 112.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 494 714.00 | 494 714.00 | | 494 714.00 |
