| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 18 097 304.00 | | 18 097 304.00 | 18 097 304.00 |
BZ Other receivables | | | | |
CD Marketable securities | 2 192.00 | | 2 192.00 | 2 192.00 |
CF Cash and cash equivalents | 748 083.00 | | 748 083.00 | 748 083.00 |
CJ TOTAL (II) | 750 275.00 | | 750 275.00 | 750 275.00 |
CO Grand total (0 to V) | 18 847 580.00 | | 18 847 580.00 | 18 847 580.00 |
CU Other investments | 18 097 304.00 | | 18 097 304.00 | 18 097 304.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 877 717.00 | 877 717.00 | | 877 717.00 |
DH Retained earnings | 17 675 593.00 | 17 406 004.00 | | 17 675 593.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 184 954.00 | 269 589.00 | | 184 954.00 |
DL TOTAL (I) | 18 782 265.00 | 18 597 310.00 | | 18 782 265.00 |
DX Trade payables and related accounts | 7 026.00 | 7 459.00 | | 7 026.00 |
EA Other liabilities | 58 289.00 | 1 373.00 | | 58 289.00 |
EC TOTAL (IV) | 65 315.00 | 8 832.00 | | 65 315.00 |
EE Grand total (I to V) | 18 847 580.00 | 18 606 143.00 | | 18 847 580.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 36 855.00 | |
FX Taxes, duties, and similar payments | | | 89.00 | |
GF Total Operating Expenses (II) | | | 36 944.00 | |
GG - OPERATING RESULT (I - II) | | | -36 944.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 294 307.00 | |
GL Other interest and similar income | | | 35.00 | |
GM Reversals of provisions and transfers of expenses | | | 30 232.00 | |
GP Total financial income (V) | | | 324 575.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 324 575.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 287 630.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 44 387.00 | | | 44 387.00 |
HH Total exceptional expenses (VIII) | 44 387.00 | | | 44 387.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -44 387.00 | | | -44 387.00 |
HK Income tax | 58 289.00 | | | 58 289.00 |
HL TOTAL REVENUE (I + III + V + VII) | 324 575.00 | 320 826.00 | | 324 575.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 139 621.00 | 51 237.00 | | 139 621.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 184 954.00 | 269 589.00 | | 184 954.00 |
| |
| 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 | 18 135 417.00 | | | 18 135 417.00 |
I3 DECREASES Total Financial Fixed Assets | | 38 112.00 | 18 097 305.00 | |
I4 DECREASES Grand Total | | 38 112.00 | 18 097 305.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 18 135 417.00 | | 9.00 | 18 135 417.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 30 233.00 | | 30 233.00 | 30 233.00 |
7C Grand total | 30 233.00 | | 30 233.00 | 30 233.00 |
UG - Financial | | | 30 233.00 | |
| |
| 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 | 7 026.00 | 7 026.00 | | 7 026.00 |
VI Group and Associates | 58 285.00 | 58 289.00 | | 58 285.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 65 315.00 | 65 315.00 | | 65 315.00 |
