| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 157 553.00 | | 157 553.00 | 157 553.00 |
BJ TOTAL (I) | 12 088 227.00 | | 12 088 227.00 | 12 088 227.00 |
BX Customers and related accounts | 59 800.00 | | 59 800.00 | 59 800.00 |
BZ Other receivables | 10 629.00 | | 10 629.00 | 10 629.00 |
CF Cash and cash equivalents | 49 766.00 | | 49 766.00 | 49 766.00 |
CJ TOTAL (II) | 120 196.00 | | 120 196.00 | 120 196.00 |
CO Grand total (0 to V) | 12 208 423.00 | | 12 208 423.00 | 12 208 423.00 |
CP Shares due in less than one year | 157 553.00 | | | 157 553.00 |
CU Other investments | 11 930 674.00 | | 11 930 674.00 | 11 930 674.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 930 674.00 | 11 930 674.00 | | 11 930 674.00 |
DD Legal reserve (1) | 82 832.00 | 29 519.00 | | 82 832.00 |
DH Retained earnings | -770 988.00 | -1 008 431.00 | | -770 988.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 823 729.00 | 1 066 249.00 | | 823 729.00 |
DL TOTAL (I) | 12 066 247.00 | 12 018 012.00 | | 12 066 247.00 |
DU Loans and Debts from Credit Institutions (3) | 39.00 | 59.00 | | 39.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 209.00 | | |
DX Trade payables and related accounts | 3 981.00 | 750.00 | | 3 981.00 |
DY Tax and social security liabilities | 138 155.00 | 190 077.00 | | 138 155.00 |
EC TOTAL (IV) | 142 176.00 | 191 095.00 | | 142 176.00 |
EE Grand total (I to V) | 12 208 423.00 | 12 209 107.00 | | 12 208 423.00 |
EG Accrued income and payables due within one year | 142 176.00 | 191 095.00 | | 142 176.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 598 000.00 | | 598 000.00 | 598 000.00 |
FJ Net sales | 598 000.00 | | 598 000.00 | 598 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 598 001.00 | |
FW Other purchases and external expenses | | | 19 537.00 | |
FX Taxes, duties, and similar payments | | | 40 563.00 | |
FY Salaries and Wages | | | 409 000.00 | |
FZ Social Security Contributions | | | 146 583.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 615 685.00 | |
GG - OPERATING RESULT (I - II) | | | -17 684.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 849 053.00 | |
GP Total financial income (V) | | | 849 053.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 849 053.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 831 369.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 640.00 | 16 403.00 | | 7 640.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 447 054.00 | 1 680 436.00 | | 1 447 054.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 623 325.00 | 614 187.00 | | 623 325.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 823 729.00 | 1 066 249.00 | | 823 729.00 |
| |
| 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 | 12 080 914.00 | | 7 313.00 | 12 080 914.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 088 227.00 | |
I4 DECREASES Grand Total | | | 12 088 227.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 080 914.00 | | 7 313.00 | 12 080 914.00 |
| |
| 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 | 3 981.00 | 3 981.00 | | 3 981.00 |
8C Staff and Related Accounts | 45 100.00 | 45 100.00 | | 45 100.00 |
8D Social Security and Other Social Organizations | 59 683.00 | 59 683.00 | | 59 683.00 |
UL Receivables related to investments | 157 553.00 | 157 553.00 | | 157 553.00 |
UX Other trade receivables | 59 800.00 | 59 800.00 | | 59 800.00 |
VB VAT | 1 107.00 | 1 107.00 | | 1 107.00 |
VG Loans with a maturity of up to one year at origin | 39.00 | 39.00 | | 39.00 |
VM Income taxes | 8 763.00 | 8 763.00 | | 8 763.00 |
VP Miscellaneous | 759.00 | 759.00 | | 759.00 |
VQ Other Taxes, Duties, and Similar Debts | 13 438.00 | 13 438.00 | | 13 438.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 227 983.00 | 227 983.00 | | 227 983.00 |
VW VAT | 19 934.00 | 19 934.00 | | 19 934.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 142 176.00 | 142 176.00 | | 142 176.00 |
