| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 10 646 381.00 | | 10 646 381.00 | 10 646 381.00 |
BZ Other receivables | 1 654 811.00 | | 1 654 811.00 | 1 654 811.00 |
CD Marketable securities | 277.00 | | 277.00 | 277.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 1 655 087.00 | | 1 655 087.00 | 1 655 087.00 |
CO Grand total (0 to V) | 12 301 469.00 | | 12 301 469.00 | 12 301 469.00 |
CU Other investments | 10 646 381.00 | | 10 646 381.00 | 10 646 381.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 979 552.00 | 979 552.00 | | 979 552.00 |
DB Share, merger, contribution premiums, etc. | 1 081 290.00 | 1 081 290.00 | | 1 081 290.00 |
DD Legal reserve (1) | 97 955.00 | 97 955.00 | | 97 955.00 |
DG Other reserves | 128 865.00 | 128 865.00 | | 128 865.00 |
DH Retained earnings | 8 757 641.00 | 8 838 619.00 | | 8 757 641.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 086 749.00 | 920 003.00 | | 1 086 749.00 |
DL TOTAL (I) | 12 132 052.00 | 12 046 283.00 | | 12 132 052.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 1 949 397.00 | | |
DX Trade payables and related accounts | | 4 728.00 | | |
DY Tax and social security liabilities | 169 417.00 | 4 462.00 | | 169 417.00 |
EC TOTAL (IV) | 169 417.00 | 1 958 587.00 | | 169 417.00 |
EE Grand total (I to V) | 12 301 469.00 | 14 004 870.00 | | 12 301 469.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 7.00 | |
FW Other purchases and external expenses | | | 659.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 2 001.00 | |
GF Total Operating Expenses (II) | | | 2 660.00 | |
GG - OPERATING RESULT (I - II) | | | -2 653.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 647 641.00 | |
GK Income from other securities and fixed asset receivables | | | 30 968.00 | |
GO Net income from sales of marketable securities | | | 4.00 | |
GP Total financial income (V) | | | 1 678 613.00 | |
GR Interest and similar expenses | | | 11 334.00 | |
GU Total financial expenses (VI) | | | 11 334.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 667 280.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 664 626.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 267.00 | 2 121.00 | | 267.00 |
HB Exceptional income from capital transactions | 363.00 | 120 000.00 | | 363.00 |
HD Total exceptional income (VII) | 630.00 | 122 121.00 | | 630.00 |
HE Exceptional expenses on management operations | | 7 552.00 | | |
HF Exceptional expenses on capital transactions | 305.00 | 19 307.00 | | 305.00 |
HG Exceptional depreciation and provisions | | 1.00 | | |
HH Total exceptional expenses (VIII) | 305.00 | 26 860.00 | | 305.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 326.00 | 95 261.00 | | 326.00 |
HK Income tax | 578 203.00 | 455 974.00 | | 578 203.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 679 251.00 | 1 421 047.00 | | 1 679 251.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 592 502.00 | 501 045.00 | | 592 502.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 086 749.00 | 920 003.00 | | 1 086 749.00 |
| |
| 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 | 10 646 686.00 | | | 10 646 686.00 |
I3 DECREASES Total Financial Fixed Assets | | 305.00 | 10 646 381.00 | |
I4 DECREASES Grand Total | | 305.00 | 10 646 381.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 646 686.00 | | | 10 646 686.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 4 462.00 | 4 462.00 | | 4 462.00 |
8E Income Taxes | 164 955.00 | 164 955.00 | | 164 955.00 |
VB VAT | 429.00 | 429.00 | | 429.00 |
VC Group and associates | 1 654 382.00 | 1 654 382.00 | | 1 654 382.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 654 811.00 | 1 654 811.00 | | 1 654 811.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 169 417.00 | 169 417.00 | | 169 417.00 |
