| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 7 416 208.00 | | 7 416 208.00 | 7 416 208.00 |
BJ TOTAL (I) | 7 678 542.00 | | 7 678 542.00 | 7 678 542.00 |
BX Customers and related accounts | 63 000.00 | | 63 000.00 | 63 000.00 |
BZ Other receivables | 1 167 232.00 | | 1 167 232.00 | 1 167 232.00 |
CF Cash and cash equivalents | 1 015 281.00 | | 1 015 281.00 | 1 015 281.00 |
CJ TOTAL (II) | 2 245 512.00 | | 2 245 512.00 | 2 245 512.00 |
CO Grand total (0 to V) | 9 924 054.00 | | 9 924 054.00 | 9 924 054.00 |
CU Other investments | 262 333.00 | | 262 333.00 | 262 333.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 175 000.00 | 175 000.00 | | 175 000.00 |
DB Share, merger, contribution premiums, etc. | 462 795.00 | 462 795.00 | | 462 795.00 |
DD Legal reserve (1) | 17 500.00 | 17 500.00 | | 17 500.00 |
DG Other reserves | 4 953 482.00 | 4 109 935.00 | | 4 953 482.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 560 221.00 | 843 546.00 | | 560 221.00 |
DK Regulated provisions | 38.00 | 36.00 | | 38.00 |
DL TOTAL (I) | 6 169 036.00 | 5 608 812.00 | | 6 169 036.00 |
DU Loans and Debts from Credit Institutions (3) | | 7.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 3 562 534.00 | 3 840 350.00 | | 3 562 534.00 |
DX Trade payables and related accounts | 172 194.00 | 38 359.00 | | 172 194.00 |
DY Tax and social security liabilities | 10 500.00 | 149 865.00 | | 10 500.00 |
EA Other liabilities | 9 790.00 | 9 790.00 | | 9 790.00 |
EC TOTAL (IV) | 3 755 018.00 | 4 038 371.00 | | 3 755 018.00 |
EE Grand total (I to V) | 9 924 054.00 | 9 647 184.00 | | 9 924 054.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 52 500.00 | | 52 500.00 | 52 500.00 |
FJ Net sales | 52 500.00 | | 52 500.00 | 52 500.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 52 501.00 | |
FW Other purchases and external expenses | | | 129 368.00 | |
FX Taxes, duties, and similar payments | | | 1 046.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 130 414.00 | |
GG - OPERATING RESULT (I - II) | | | -77 913.00 | |
GH Attributed profit or transferred loss (III) | | | 933 884.00 | |
GI Supported loss or transferred profit (IV) | | | 15 794.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 46 068.00 | |
GP Total financial income (V) | | | 46 068.00 | |
GR Interest and similar expenses | | | 63 092.00 | |
GU Total financial expenses (VI) | | | 63 092.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 024.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 823 153.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 547.00 | 990.00 | | 1 547.00 |
HD Total exceptional income (VII) | 1 547.00 | 990.00 | | 1 547.00 |
HF Exceptional expenses on capital transactions | 1 547.00 | 990.00 | | 1 547.00 |
HG Exceptional depreciation and provisions | 2.00 | 8.00 | | 2.00 |
HH Total exceptional expenses (VIII) | 1 550.00 | 998.00 | | 1 550.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2.00 | -8.00 | | -2.00 |
HK Income tax | 262 929.00 | 438 420.00 | | 262 929.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 034 000.00 | 1 471 890.00 | | 1 034 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 473 778.00 | 628 344.00 | | 473 778.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 560 221.00 | 843 546.00 | | 560 221.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 36.00 | 2.00 | | 36.00 |
7C Grand total | 36.00 | 2.00 | | 36.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 3 562 534.00 | 3 562 534.00 | | 3 562 534.00 |
8B Suppliers and Related Accounts | 172 194.00 | 172 194.00 | | 172 194.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 790.00 | 9 790.00 | | 9 790.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 500.00 | 10 500.00 | | 10 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 646 440.00 | 1 230 232.00 | 7 416 208.00 | 8 646 440.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 755 018.00 | 3 755 018.00 | | 3 755 018.00 |
