| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 077 782.00 | | 2 077 782.00 | 2 077 782.00 |
BZ Other receivables | 8 673 777.00 | | 8 673 777.00 | 8 673 777.00 |
CF Cash and cash equivalents | 3 397 296.00 | | 3 397 296.00 | 3 397 296.00 |
CJ TOTAL (II) | 12 071 074.00 | | 12 071 074.00 | 12 071 074.00 |
CO Grand total (0 to V) | 14 148 856.00 | | 14 148 856.00 | 14 148 856.00 |
CU Other investments | 2 077 782.00 | | 2 077 782.00 | 2 077 782.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 131 008.00 | 5 131 008.00 | | 5 131 008.00 |
DB Share, merger, contribution premiums, etc. | 318 821.00 | 318 821.00 | | 318 821.00 |
DD Legal reserve (1) | 293 837.00 | 293 837.00 | | 293 837.00 |
DG Other reserves | 5 565 398.00 | 5 565 398.00 | | 5 565 398.00 |
DH Retained earnings | 2 791 841.00 | -41 596.00 | | 2 791 841.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 820.00 | 2 833 437.00 | | -2 820.00 |
DL TOTAL (I) | 14 098 085.00 | 14 100 905.00 | | 14 098 085.00 |
DY Tax and social security liabilities | 44 531.00 | 407 517.00 | | 44 531.00 |
EA Other liabilities | 6 240.00 | 6 480.00 | | 6 240.00 |
EC TOTAL (IV) | 50 771.00 | 413 997.00 | | 50 771.00 |
EE Grand total (I to V) | 14 148 856.00 | 14 514 902.00 | | 14 148 856.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 234 253.00 | | 234 253.00 | 234 253.00 |
FJ Net sales | 234 253.00 | | 234 253.00 | 234 253.00 |
FR Total operating income (I) | | | 234 253.00 | |
FW Other purchases and external expenses | | | 252 599.00 | |
FX Taxes, duties, and similar payments | | | 899.00 | |
GE Other Expenses | | | 30.00 | |
GF Total Operating Expenses (II) | | | 253 529.00 | |
GG - OPERATING RESULT (I - II) | | | -19 276.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 33 323.00 | |
GP Total financial income (V) | | | 33 323.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 33 323.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 047.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 30 480.00 | | |
HD Total exceptional income (VII) | | 30 480.00 | | |
HE Exceptional expenses on management operations | 1.00 | | | 1.00 |
HF Exceptional expenses on capital transactions | | 30 490.00 | | |
HH Total exceptional expenses (VIII) | 1.00 | 30 490.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1.00 | -10.00 | | -1.00 |
HK Income tax | 16 867.00 | 32 660.00 | | 16 867.00 |
HL TOTAL REVENUE (I + III + V + VII) | 267 576.00 | 3 244 676.00 | | 267 576.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 270 397.00 | 411 240.00 | | 270 397.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 820.00 | 2 833 437.00 | | -2 820.00 |
| |
| 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 | 2 077 782.00 | | | 2 077 782.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 077 782.00 | |
I4 DECREASES Grand Total | | | 2 077 782.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 077 782.00 | | | 2 077 782.00 |
| |
| 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) | 6 240.00 | 6 240.00 | | 6 240.00 |
VB VAT | 95 382.00 | 95 382.00 | | 95 382.00 |
VC Group and associates | 8 432 046.00 | 541 943.00 | 7 890 103.00 | 8 432 046.00 |
VM Income taxes | 146 349.00 | 146 349.00 | | 146 349.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 673 777.00 | 783 674.00 | 7 890 103.00 | 8 673 777.00 |
VW VAT | 44 531.00 | 44 531.00 | | 44 531.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 50 771.00 | 50 771.00 | | 50 771.00 |
