| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 757 921.00 | | 757 921.00 | 757 921.00 |
BV Advances and down payments on orders | 1 069.00 | | 1 069.00 | 1 069.00 |
BZ Other receivables | 213 272.00 | | 213 272.00 | 213 272.00 |
CF Cash and cash equivalents | 306 624.00 | | 306 624.00 | 306 624.00 |
CJ TOTAL (II) | 520 965.00 | | 520 965.00 | 520 965.00 |
CO Grand total (0 to V) | 1 278 886.00 | | 1 278 886.00 | 1 278 886.00 |
CU Other investments | 757 921.00 | | 757 921.00 | 757 921.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | | | 200 000.00 |
DD Legal reserve (1) | 3 092.00 | | | 3 092.00 |
DG Other reserves | 745 554.00 | | | 745 554.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 305 526.00 | | | 305 526.00 |
DK Regulated provisions | 5 203.00 | | | 5 203.00 |
DL TOTAL (I) | 1 259 376.00 | | | 1 259 376.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 280.00 | | | 15 280.00 |
DX Trade payables and related accounts | 2 057.00 | | | 2 057.00 |
DY Tax and social security liabilities | 2 174.00 | | | 2 174.00 |
EC TOTAL (IV) | 19 510.00 | | | 19 510.00 |
EE Grand total (I to V) | 1 278 886.00 | | | 1 278 886.00 |
EG Accrued income and payables due within one year | 19 510.00 | | | 19 510.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 455.00 | |
FX Taxes, duties, and similar payments | | | 170.00 | |
FZ Social Security Contributions | | | 1 342.00 | |
GF Total Operating Expenses (II) | | | 3 967.00 | |
GG - OPERATING RESULT (I - II) | | | -3 967.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 311 921.00 | |
GP Total financial income (V) | | | 311 921.00 | |
GR Interest and similar expenses | | | 147.00 | |
GU Total financial expenses (VI) | | | 147.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 311 774.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 307 807.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 107.00 | | | 107.00 |
HH Total exceptional expenses (VIII) | 107.00 | | | 107.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -107.00 | | | -107.00 |
HK Income tax | 2 174.00 | | | 2 174.00 |
HL TOTAL REVENUE (I + III + V + VII) | 311 921.00 | | | 311 921.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 394.00 | | | 6 394.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 305 526.00 | | | 305 526.00 |
| |
| 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 | 556 938.00 | | 200 983.00 | 556 938.00 |
I3 DECREASES Total Financial Fixed Assets | | | 757 921.00 | |
I4 DECREASES Grand Total | | | 757 921.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 556 938.00 | | 200 983.00 | 556 938.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 097.00 | 107.00 | | 5 097.00 |
7C Grand total | 5 097.00 | 107.00 | | 5 097.00 |
UJ - Exceptional | | 107.00 | | |
| |
| 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 | 2 057.00 | 2 057.00 | | 2 057.00 |
8E Income Taxes | 2 174.00 | 2 174.00 | | 2 174.00 |
VC Group and associates | 213 272.00 | 213 272.00 | | 213 272.00 |
VI Group and Associates | 15 280.00 | 15 280.00 | | 15 280.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 213 272.00 | 213 272.00 | | 213 272.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 510.00 | 19 510.00 | | 19 510.00 |
