| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 755 000.00 | | 3 755 000.00 | 3 755 000.00 |
BZ Other receivables | 351 914.00 | | 351 914.00 | 351 914.00 |
CF Cash and cash equivalents | 439 289.00 | | 439 289.00 | 439 289.00 |
CJ TOTAL (II) | 791 203.00 | | 791 203.00 | 791 203.00 |
CO Grand total (0 to V) | 4 546 203.00 | | 4 546 203.00 | 4 546 203.00 |
CU Other investments | 3 755 000.00 | | 3 755 000.00 | 3 755 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 110 000.00 | 110 000.00 | | 110 000.00 |
DD Legal reserve (1) | 11 000.00 | 11 000.00 | | 11 000.00 |
DH Retained earnings | 2 011 665.00 | 1 275 434.00 | | 2 011 665.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 194 555.00 | 736 231.00 | | 1 194 555.00 |
DK Regulated provisions | 5 000.00 | 5 000.00 | | 5 000.00 |
DL TOTAL (I) | 3 332 220.00 | 2 137 665.00 | | 3 332 220.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 079 657.00 | 1 777 441.00 | | 1 079 657.00 |
DX Trade payables and related accounts | 19 882.00 | 21 082.00 | | 19 882.00 |
EA Other liabilities | 114 444.00 | 325 384.00 | | 114 444.00 |
EC TOTAL (IV) | 1 213 983.00 | 2 123 906.00 | | 1 213 983.00 |
EE Grand total (I to V) | 4 546 203.00 | 4 261 571.00 | | 4 546 203.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 18 684.00 | |
FX Taxes, duties, and similar payments | | | 3 705.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 22 390.00 | |
GG - OPERATING RESULT (I - II) | | | -22 390.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 200 000.00 | |
GP Total financial income (V) | | | 1 200 000.00 | |
GR Interest and similar expenses | | | 40 524.00 | |
GU Total financial expenses (VI) | | | 40 524.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 159 476.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 137 085.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -57 470.00 | 33 474.00 | | -57 470.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 200 000.00 | 850 000.00 | | 1 200 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 445.00 | 113 769.00 | | 5 445.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 194 555.00 | 736 231.00 | | 1 194 555.00 |
| |
| 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 | 3 755 000.00 | | | 3 755 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 755 000.00 | |
I4 DECREASES Grand Total | | | 3 755 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 755 000.00 | | | 3 755 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 000.00 | | | 5 000.00 |
7C Grand total | 5 000.00 | | | 5 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 079 657.00 | 715 288.00 | 364 370.00 | 1 079 657.00 |
8B Suppliers and Related Accounts | 19 882.00 | 19 882.00 | | 19 882.00 |
VC Group and associates | 235 682.00 | 235 682.00 | | 235 682.00 |
VI Group and Associates | 114 444.00 | 114 444.00 | | 114 444.00 |
VK Loans repaid during the year | 697 784.00 | | | 697 784.00 |
VM Income taxes | 116 232.00 | 116 232.00 | | 116 232.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 351 914.00 | 351 914.00 | | 351 914.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 213 983.00 | 849 613.00 | 364 370.00 | 1 213 983.00 |
