| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AX Advances and down payments | | | | |
BJ TOTAL (I) | 8 098 906.00 | 300 000.00 | 7 798 906.00 | 8 098 906.00 |
BZ Other receivables | 9 380 807.00 | | 9 380 807.00 | 9 380 807.00 |
CF Cash and cash equivalents | 287.00 | | 287.00 | 287.00 |
CJ TOTAL (II) | 9 381 094.00 | | 9 381 094.00 | 9 381 094.00 |
CO Grand total (0 to V) | 17 480 000.00 | 300 000.00 | 17 180 000.00 | 17 480 000.00 |
CU Other investments | 8 098 906.00 | 300 000.00 | 7 798 906.00 | 8 098 906.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000 000.00 | 15 000 000.00 | | 15 000 000.00 |
DD Legal reserve (1) | 100 000.00 | 24 710.00 | | 100 000.00 |
DF Regulated reserves (1) | 244 902.00 | 244 902.00 | | 244 902.00 |
DH Retained earnings | 1 195 367.00 | 422 388.00 | | 1 195 367.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 634 741.00 | 848 269.00 | | 634 741.00 |
DK Regulated provisions | 490.00 | | | 490.00 |
DL TOTAL (I) | 17 175 500.00 | 16 540 269.00 | | 17 175 500.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 5.00 | | |
DX Trade payables and related accounts | 4 500.00 | 3 600.00 | | 4 500.00 |
EC TOTAL (IV) | 4 500.00 | 3 600.00 | | 4 500.00 |
EE Grand total (I to V) | 17 180 000.00 | 16 543 869.00 | | 17 180 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 204.00 | |
FX Taxes, duties, and similar payments | | | 21.00 | |
GF Total Operating Expenses (II) | | | 10 225.00 | |
GG - OPERATING RESULT (I - II) | | | -10 225.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 634 592.00 | |
GK Income from other securities and fixed asset receivables | | | 10 864.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 645 456.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 645 456.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 635 231.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 490.00 | | | 490.00 |
HH Total exceptional expenses (VIII) | 490.00 | | | 490.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -490.00 | | | -490.00 |
HL TOTAL REVENUE (I + III + V + VII) | 645 456.00 | 1 157 544.00 | | 645 456.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 715.00 | 309 274.00 | | 10 715.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 634 741.00 | 848 269.00 | | 634 741.00 |
| |
| 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 | 3 894 721.00 | | 4 204 200.00 | 3 894 721.00 |
I3 DECREASES Total Financial Fixed Assets | | 15.00 | 8 098 906.00 | |
I4 DECREASES Grand Total | | 15.00 | 8 098 906.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 894 721.00 | | 4 204 200.00 | 3 894 721.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 490.00 | | |
7B Total provisions for depreciation | 300 000.00 | | | 300 000.00 |
7C Grand total | 300 000.00 | 490.00 | | 300 000.00 |
9U on fixed assets – equity investments | | | | |
UJ - Exceptional | | 490.00 | | |
| |
| 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 | 4 500.00 | 4 500.00 | | 4 500.00 |
VC Group and associates | 9 380 807.00 | 9 380 807.00 | | 9 380 807.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 380 807.00 | 9 380 807.00 | | 9 380 807.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 500.00 | 4 500.00 | | 4 500.00 |
