| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 854 000.00 | | 1 854 000.00 | 1 854 000.00 |
BZ Other receivables | 8 025 504.00 | | 8 025 504.00 | 8 025 504.00 |
CD Marketable securities | 431 774.00 | | 431 774.00 | 431 774.00 |
CF Cash and cash equivalents | 1 146 056.00 | | 1 146 056.00 | 1 146 056.00 |
CJ TOTAL (II) | 9 603 334.00 | | 9 603 334.00 | 9 603 334.00 |
CO Grand total (0 to V) | 11 457 334.00 | | 11 457 334.00 | 11 457 334.00 |
CR Shares due in more than one year | 8 013 423.00 | | | 8 013 423.00 |
CU Other investments | 1 854 000.00 | | 1 854 000.00 | 1 854 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 854 000.00 | 1 854 000.00 | | 1 854 000.00 |
DD Legal reserve (1) | 185 400.00 | 185 400.00 | | 185 400.00 |
DG Other reserves | 8 548 097.00 | 5 424 680.00 | | 8 548 097.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 859 785.00 | 3 123 417.00 | | 859 785.00 |
DL TOTAL (I) | 11 447 282.00 | 10 587 497.00 | | 11 447 282.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 852.00 | 1 334 550.00 | | 8 852.00 |
DY Tax and social security liabilities | | 121 821.00 | | |
EA Other liabilities | 1 200.00 | | | 1 200.00 |
EC TOTAL (IV) | 10 052.00 | 1 456 371.00 | | 10 052.00 |
EE Grand total (I to V) | 11 457 334.00 | 12 043 868.00 | | 11 457 334.00 |
EG Accrued income and payables due within one year | 3 140.00 | 329 901.00 | | 3 140.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 280.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 13 280.00 | |
GG - OPERATING RESULT (I - II) | | | -13 280.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 915 431.00 | |
GL Other interest and similar income | | | 17 700.00 | |
GO Net income from sales of marketable securities | | | 131.00 | |
GP Total financial income (V) | | | 933 262.00 | |
GR Interest and similar expenses | | | 10 224.00 | |
GU Total financial expenses (VI) | | | 10 224.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 923 038.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 909 757.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 500.00 | | |
HB Exceptional income from capital transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | 500.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | 500.00 | | 1.00 |
HK Income tax | 49 973.00 | 62 054.00 | | 49 973.00 |
HL TOTAL REVENUE (I + III + V + VII) | 933 263.00 | 3 220 926.00 | | 933 263.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 73 478.00 | 97 509.00 | | 73 478.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 859 785.00 | 3 123 417.00 | | 859 785.00 |
| |
| 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 | 1 854 000.00 | | | 1 854 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 854 000.00 | |
I4 DECREASES Grand Total | | | 1 854 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 854 000.00 | | | 1 854 000.00 |
| |
| 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) | 10 052.00 | 3 140.00 | 6 912.00 | 10 052.00 |
UX Other trade receivables | 8 025 504.00 | 12 081.00 | 8 013 423.00 | 8 025 504.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 025 504.00 | 12 081.00 | 8 013 423.00 | 8 025 504.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 052.00 | 3 140.00 | 6 912.00 | 10 052.00 |
