| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 7 601 151.00 | | 7 601 151.00 | 7 601 151.00 |
BZ Other receivables | 12 972 168.00 | | 12 972 168.00 | 12 972 168.00 |
CF Cash and cash equivalents | 6 268.00 | | 6 268.00 | 6 268.00 |
CJ TOTAL (II) | 12 978 436.00 | | 12 978 436.00 | 12 978 436.00 |
CO Grand total (0 to V) | 20 579 586.00 | | 20 579 586.00 | 20 579 586.00 |
CS Evaluated investments - equity method | 7 601 151.00 | | 7 601 151.00 | 7 601 151.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 434 355.00 | 10 434 355.00 | | 10 434 355.00 |
DD Legal reserve (1) | 1 043 436.00 | 1 043 436.00 | | 1 043 436.00 |
DH Retained earnings | 6 313 706.00 | 6 325 686.00 | | 6 313 706.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 464 813.00 | 1 869 625.00 | | 1 464 813.00 |
DL TOTAL (I) | 19 256 310.00 | 19 673 102.00 | | 19 256 310.00 |
DX Trade payables and related accounts | 15 942.00 | 33 660.00 | | 15 942.00 |
DY Tax and social security liabilities | 1 307 334.00 | 452 759.00 | | 1 307 334.00 |
EC TOTAL (IV) | 1 323 276.00 | 486 419.00 | | 1 323 276.00 |
EE Grand total (I to V) | 20 579 586.00 | 20 159 521.00 | | 20 579 586.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 3.00 | |
FW Other purchases and external expenses | | | 26 042.00 | |
FX Taxes, duties, and similar payments | | | 128.00 | |
FZ Social Security Contributions | | | 2 240.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 28 420.00 | |
GG - OPERATING RESULT (I - II) | | | -28 417.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 364 160.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 1 364 160.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 1 364 160.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 335 743.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 18 888.00 | | | 18 888.00 |
HD Total exceptional income (VII) | 18 888.00 | | | 18 888.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 18 888.00 | | | 18 888.00 |
HK Income tax | -110 183.00 | -99 128.00 | | -110 183.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 383 050.00 | 1 806 436.00 | | 1 383 050.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -81 763.00 | -63 189.00 | | -81 763.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 464 813.00 | 1 869 625.00 | | 1 464 813.00 |
