| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 918 335.00 | | 918 335.00 | 918 335.00 |
BH Other financial assets | 88 318.00 | | 88 318.00 | 88 318.00 |
BJ TOTAL (I) | 1 974 554.00 | | 1 974 554.00 | 1 974 554.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 3 260 631.00 | | 3 260 631.00 | 3 260 631.00 |
CJ TOTAL (II) | 3 260 631.00 | | 3 260 631.00 | 3 260 631.00 |
CO Grand total (0 to V) | 5 235 186.00 | | 5 235 186.00 | 5 235 186.00 |
CU Other investments | 967 901.00 | | 967 901.00 | 967 901.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 160 000.00 | 1 160 000.00 | | 1 160 000.00 |
DD Legal reserve (1) | 116 000.00 | 116 000.00 | | 116 000.00 |
DG Other reserves | 3 000 000.00 | 3 000 000.00 | | 3 000 000.00 |
DH Retained earnings | 814 740.00 | 232 544.00 | | 814 740.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 95 916.00 | 582 196.00 | | 95 916.00 |
DL TOTAL (I) | 5 186 655.00 | 5 090 740.00 | | 5 186 655.00 |
DU Loans and Debts from Credit Institutions (3) | 30.00 | 30.00 | | 30.00 |
EA Other liabilities | 48 500.00 | | | 48 500.00 |
EC TOTAL (IV) | 48 530.00 | 30.00 | | 48 530.00 |
EE Grand total (I to V) | 5 235 186.00 | 5 090 770.00 | | 5 235 186.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 5.00 | |
FW Other purchases and external expenses | | | 5 966.00 | |
FX Taxes, duties, and similar payments | | | 201.00 | |
GF Total Operating Expenses (II) | | | 6 167.00 | |
GG - OPERATING RESULT (I - II) | | | -6 162.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 91 318.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 91 318.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 91 318.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 85 156.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 241 618.00 | 648 000.00 | | 241 618.00 |
HD Total exceptional income (VII) | 241 618.00 | 648 000.00 | | 241 618.00 |
HF Exceptional expenses on capital transactions | 230 858.00 | 240 000.00 | | 230 858.00 |
HH Total exceptional expenses (VIII) | 230 858.00 | 240 000.00 | | 230 858.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 10 760.00 | 408 000.00 | | 10 760.00 |
HL TOTAL REVENUE (I + III + V + VII) | 332 941.00 | 828 233.00 | | 332 941.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 237 025.00 | 246 037.00 | | 237 025.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 95 916.00 | 582 196.00 | | 95 916.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 48 500.00 | 48 500.00 | | 48 500.00 |
VG Loans with a maturity of up to one year at origin | 30.00 | 30.00 | | 30.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 92 078.00 | | 88 318.00 | 92 078.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 530.00 | 48 530.00 | | 48 530.00 |
