| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 10 374 055.00 | 81 990.00 | 10 292 065.00 | 10 374 055.00 |
BX Customers and related accounts | 9 209.00 | | 9 209.00 | 9 209.00 |
BZ Other receivables | 1 279 539.00 | | 1 279 539.00 | 1 279 539.00 |
CF Cash and cash equivalents | 5 033.00 | | 5 033.00 | 5 033.00 |
CJ TOTAL (II) | 1 293 781.00 | | 1 293 781.00 | 1 293 781.00 |
CO Grand total (0 to V) | 11 667 835.00 | 81 990.00 | 11 585 845.00 | 11 667 835.00 |
CU Other investments | 10 374 055.00 | 81 990.00 | 10 292 065.00 | 10 374 055.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 800 000.00 | 1 800 000.00 | | 1 800 000.00 |
DB Share, merger, contribution premiums, etc. | 427 500.00 | 427 500.00 | | 427 500.00 |
DD Legal reserve (1) | 180 000.00 | 180 000.00 | | 180 000.00 |
DG Other reserves | 110 000.00 | 110 000.00 | | 110 000.00 |
DH Retained earnings | 849 020.00 | 897 122.00 | | 849 020.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 343 600.00 | 626 897.00 | | 1 343 600.00 |
DK Regulated provisions | 4 186.00 | 186.00 | | 4 186.00 |
DL TOTAL (I) | 4 714 306.00 | 4 041 706.00 | | 4 714 306.00 |
DP Provisions for Risks | 40 000.00 | 276 500.00 | | 40 000.00 |
DR TOTAL (IV) | 40 000.00 | 276 500.00 | | 40 000.00 |
DU Loans and Debts from Credit Institutions (3) | 310.00 | 150.00 | | 310.00 |
DX Trade payables and related accounts | 53 729.00 | 56 079.00 | | 53 729.00 |
DY Tax and social security liabilities | | 37 530.00 | | |
EA Other liabilities | 6 777 500.00 | 6 682 500.00 | | 6 777 500.00 |
EC TOTAL (IV) | 6 831 539.00 | 6 776 259.00 | | 6 831 539.00 |
EE Grand total (I to V) | 11 585 845.00 | 11 094 465.00 | | 11 585 845.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 841.00 | |
FX Taxes, duties, and similar payments | | | 155.00 | |
GF Total Operating Expenses (II) | | | 11 996.00 | |
GG - OPERATING RESULT (I - II) | | | -11 996.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 005 296.00 | |
GL Other interest and similar income | | | 9 209.00 | |
GM Reversals of provisions and transfers of expenses | | | 510 000.00 | |
GP Total financial income (V) | | | 1 524 505.00 | |
GQ Financial allocations to depreciation and provisions | | | 4 000.00 | |
GR Interest and similar expenses | | | 50 009.00 | |
GU Total financial expenses (VI) | | | 54 009.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 470 496.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 458 500.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 67 769.00 | | | 67 769.00 |
HD Total exceptional income (VII) | 67 769.00 | | | 67 769.00 |
HG Exceptional depreciation and provisions | 4 000.00 | 186.00 | | 4 000.00 |
HH Total exceptional expenses (VIII) | 4 000.00 | 186.00 | | 4 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 63 769.00 | -186.00 | | 63 769.00 |
HK Income tax | 178 669.00 | 205 325.00 | | 178 669.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 592 274.00 | 910 758.00 | | 1 592 274.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 248 674.00 | 283 861.00 | | 248 674.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 343 600.00 | 626 897.00 | | 1 343 600.00 |
| |
| 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 | 10 174 255.00 | | 199 800.00 | 10 174 255.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 374 055.00 | |
I4 DECREASES Grand Total | | | 10 374 055.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 174 255.00 | | 199 800.00 | 10 174 255.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 186.00 | 4 000.00 | | 186.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 276 500.00 | 4 000.00 | 240 500.00 | 276 500.00 |
7B Total provisions for depreciation | 351 490.00 | | 269 500.00 | 351 490.00 |
7C Grand total | 628 176.00 | 8 000.00 | 510 000.00 | 628 176.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 53 729.00 | 53 729.00 | | 53 729.00 |
UX Other trade receivables | 9 209.00 | 9 209.00 | | 9 209.00 |
VC Group and associates | 1 252 883.00 | 1 252 883.00 | | 1 252 883.00 |
VG Loans with a maturity of up to one year at origin | 310.00 | 310.00 | | 310.00 |
VI Group and Associates | 6 777 500.00 | 6 777 500.00 | | 6 777 500.00 |
VM Income taxes | 26 656.00 | 26 656.00 | | 26 656.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 288 747.00 | 1 288 747.00 | | 1 288 747.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 831 539.00 | 6 831 539.00 | | 6 831 539.00 |
