| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 12 611 820.00 | | 12 611 820.00 | 12 611 820.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 2 542 786.00 | | 2 542 786.00 | 2 542 786.00 |
CF Cash and cash equivalents | 1 306 898.00 | | 1 306 898.00 | 1 306 898.00 |
CJ TOTAL (II) | 3 849 684.00 | | 3 849 684.00 | 3 849 684.00 |
CO Grand total (0 to V) | 16 461 504.00 | | 16 461 504.00 | 16 461 504.00 |
CU Other investments | 12 611 820.00 | | 12 611 820.00 | 12 611 820.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 830 700.00 | 830 700.00 | | 830 700.00 |
DB Share, merger, contribution premiums, etc. | 4 767 300.00 | 4 767 300.00 | | 4 767 300.00 |
DD Legal reserve (1) | 83 070.00 | 83 070.00 | | 83 070.00 |
DH Retained earnings | 3 654 750.00 | 1 332 506.00 | | 3 654 750.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 868 464.00 | 2 322 243.00 | | 2 868 464.00 |
DL TOTAL (I) | 12 204 283.00 | 9 335 820.00 | | 12 204 283.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 401 302.00 | 5 683 888.00 | | 3 401 302.00 |
DX Trade payables and related accounts | 14 911.00 | 15 799.00 | | 14 911.00 |
DY Tax and social security liabilities | 828 849.00 | 203 244.00 | | 828 849.00 |
EA Other liabilities | 12 158.00 | 12 158.00 | | 12 158.00 |
EC TOTAL (IV) | 4 257 220.00 | 5 915 090.00 | | 4 257 220.00 |
EE Grand total (I to V) | 16 461 504.00 | 15 250 909.00 | | 16 461 504.00 |
EG Accrued income and payables due within one year | 4 257 220.00 | 5 915 090.00 | | 4 257 220.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 356.00 | |
FR Total operating income (I) | | | 356.00 | |
FW Other purchases and external expenses | | | 37 108.00 | |
FX Taxes, duties, and similar payments | | | 567.00 | |
GE Other Expenses | | | 5 637.00 | |
GF Total Operating Expenses (II) | | | 43 312.00 | |
GG - OPERATING RESULT (I - II) | | | -42 956.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 100 945.00 | |
GL Other interest and similar income | | | 1 054.00 | |
GP Total financial income (V) | | | 3 101 999.00 | |
GR Interest and similar expenses | | | 217 350.00 | |
GU Total financial expenses (VI) | | | 217 350.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 884 648.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 841 692.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 931.00 | 1 875.00 | | 1 931.00 |
HH Total exceptional expenses (VIII) | 1 931.00 | 1 875.00 | | 1 931.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 931.00 | -1 875.00 | | -1 931.00 |
HK Income tax | -28 703.00 | -52 706.00 | | -28 703.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 102 355.00 | 2 630 001.00 | | 3 102 355.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 233 891.00 | 307 757.00 | | 233 891.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 868 464.00 | 2 322 243.00 | | 2 868 464.00 |
| |
| 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 | 12 611 820.00 | | | 12 611 820.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 611 820.00 | |
I4 DECREASES Grand Total | | | 12 611 820.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 611 820.00 | | | 12 611 820.00 |
| |
| 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 | 14 911.00 | 14 911.00 | | 14 911.00 |
8E Income Taxes | 828 350.00 | 828 350.00 | | 828 350.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 158.00 | 12 158.00 | | 12 158.00 |
VC Group and associates | 2 542 786.00 | 2 542 786.00 | | 2 542 786.00 |
VI Group and Associates | 3 401 302.00 | 3 401 302.00 | | 3 401 302.00 |
VQ Other Taxes, Duties, and Similar Debts | 499.00 | 499.00 | | 499.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 542 786.00 | 2 542 786.00 | | 2 542 786.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 257 220.00 | 4 257 220.00 | | 4 257 220.00 |
