| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 15 696.00 | 15 696.00 | | 15 696.00 |
BD Other fixed assets | 15 000.00 | | 15 000.00 | 15 000.00 |
BJ TOTAL (I) | 5 065 598.00 | 15 696.00 | 5 049 901.00 | 5 065 598.00 |
BZ Other receivables | 40 064.00 | | 40 064.00 | 40 064.00 |
CF Cash and cash equivalents | 8 221.00 | | 8 221.00 | 8 221.00 |
CJ TOTAL (II) | 48 285.00 | | 48 285.00 | 48 285.00 |
CO Grand total (0 to V) | 5 113 883.00 | 15 696.00 | 5 098 186.00 | 5 113 883.00 |
CU Other investments | 5 034 901.00 | | 5 034 901.00 | 5 034 901.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 30 000.00 | 19 544.00 | | 30 000.00 |
DG Other reserves | 989 524.00 | 281 285.00 | | 989 524.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 434 065.00 | 718 696.00 | | 434 065.00 |
DK Regulated provisions | 21 140.00 | 21 129.00 | | 21 140.00 |
DL TOTAL (I) | 1 774 729.00 | 1 340 653.00 | | 1 774 729.00 |
DU Loans and Debts from Credit Institutions (3) | 2 978 149.00 | 3 409 911.00 | | 2 978 149.00 |
DV Miscellaneous Loans and Financial Debts (4) | 342 157.00 | 351 616.00 | | 342 157.00 |
DX Trade payables and related accounts | 3 152.00 | 4 243.00 | | 3 152.00 |
EC TOTAL (IV) | 3 323 457.00 | 3 765 770.00 | | 3 323 457.00 |
EE Grand total (I to V) | 5 098 186.00 | 5 106 423.00 | | 5 098 186.00 |
EG Accrued income and payables due within one year | 821 615.00 | 840 135.00 | | 821 615.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 529.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 49.00 | |
GF Total Operating Expenses (II) | | | 6 578.00 | |
GG - OPERATING RESULT (I - II) | | | -6 578.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 490 000.00 | |
GP Total financial income (V) | | | 490 000.00 | |
GR Interest and similar expenses | | | 77 314.00 | |
GU Total financial expenses (VI) | | | 77 314.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 412 686.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 406 108.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 12.00 | 4 228.00 | | 12.00 |
HH Total exceptional expenses (VIII) | 12.00 | 4 228.00 | | 12.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12.00 | -4 228.00 | | -12.00 |
HK Income tax | -27 968.00 | -53 594.00 | | -27 968.00 |
HL TOTAL REVENUE (I + III + V + VII) | 490 000.00 | 825 882.00 | | 490 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 55 936.00 | 107 186.00 | | 55 936.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 434 065.00 | 718 696.00 | | 434 065.00 |
| |
| 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 | 5 034 360.00 | | 31 238.00 | 5 034 360.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 15 696.00 | | | 15 696.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 018 663.00 | | 31 238.00 | 5 018 663.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 647.00 | 49.00 | | 15 647.00 |
CY DEPRECIATION Start-up, development, or research expenses | 15 647.00 | 49.00 | | 15 647.00 |
| |
| 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 | 3 152.00 | 3 152.00 | | 3 152.00 |
VC Group and associates | 12 461.00 | 12 461.00 | | 12 461.00 |
VG Loans with a maturity of up to one year at origin | 2 978 149.00 | 476 307.00 | 1 882 135.00 | 2 978 149.00 |
VI Group and Associates | 342 157.00 | 342 157.00 | | 342 157.00 |
VK Loans repaid during the year | 398 873.00 | | | 398 873.00 |
VM Income taxes | 27 603.00 | 27 603.00 | | 27 603.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 064.00 | 40 064.00 | | 40 064.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 323 457.00 | 821 615.00 | 1 882 135.00 | 3 323 457.00 |
