| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 167.00 | | 167.00 | 167.00 |
BN Goods in progress | 77 337.00 | 31 287.00 | 46 050.00 | 77 337.00 |
BZ Other receivables | 932 170.00 | | 932 170.00 | 932 170.00 |
CF Cash and cash equivalents | 5 925.00 | | 5 925.00 | 5 925.00 |
CJ TOTAL (II) | 1 015 432.00 | 31 287.00 | 984 145.00 | 1 015 432.00 |
CO Grand total (0 to V) | 1 015 599.00 | 31 287.00 | 984 312.00 | 1 015 599.00 |
CS Evaluated investments - equity method | 167.00 | | 167.00 | 167.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 426 857.00 | 426 857.00 | | 426 857.00 |
DD Legal reserve (1) | 42 686.00 | 42 686.00 | | 42 686.00 |
DG Other reserves | 377 303.00 | 591 974.00 | | 377 303.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 108 152.00 | 105 342.00 | | 108 152.00 |
DL TOTAL (I) | 954 998.00 | 1 166 858.00 | | 954 998.00 |
DP Provisions for Risks | 25 649.00 | 23 114.00 | | 25 649.00 |
DR TOTAL (IV) | 25 649.00 | 23 114.00 | | 25 649.00 |
DV Miscellaneous Loans and Financial Debts (4) | 114.00 | 114.00 | | 114.00 |
DX Trade payables and related accounts | 3 408.00 | 3 287.00 | | 3 408.00 |
DY Tax and social security liabilities | 143.00 | | | 143.00 |
EC TOTAL (IV) | 3 665.00 | 3 401.00 | | 3 665.00 |
EE Grand total (I to V) | 984 312.00 | 1 193 373.00 | | 984 312.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 6 143.00 | |
FX Taxes, duties, and similar payments | | | 143.00 | |
GF Total Operating Expenses (II) | | | 6 286.00 | |
GG - OPERATING RESULT (I - II) | | | -6 286.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 127 426.00 | |
GL Other interest and similar income | | | 13 361.00 | |
GP Total financial income (V) | | | 140 787.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 140 787.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 134 502.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 535.00 | | | 2 535.00 |
HH Total exceptional expenses (VIII) | 2 535.00 | | | 2 535.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 535.00 | | | -2 535.00 |
HK Income tax | 23 815.00 | 33 017.00 | | 23 815.00 |
HL TOTAL REVENUE (I + III + V + VII) | 140 787.00 | 146 076.00 | | 140 787.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 636.00 | 40 734.00 | | 32 636.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 108 152.00 | 105 342.00 | | 108 152.00 |
| |
| 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 | 167.00 | | | 167.00 |
I3 DECREASES Total Financial Fixed Assets | | | 167.00 | |
I4 DECREASES Grand Total | | | 167.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 167.00 | | | 167.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 31 287.00 | | | 31 287.00 |
7B Total provisions for depreciation | 31 287.00 | | | 31 287.00 |
7C Grand total | 31 287.00 | | | 31 287.00 |
| |
| 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 | 3 408.00 | 3 408.00 | | 3 408.00 |
VB VAT | 31 548.00 | 31 548.00 | | 31 548.00 |
VC Group and associates | 891 417.00 | 891 417.00 | | 891 417.00 |
VI Group and Associates | 114.00 | 114.00 | | 114.00 |
VM Income taxes | 9 205.00 | 9 205.00 | | 9 205.00 |
VQ Other Taxes, Duties, and Similar Debts | 143.00 | 143.00 | | 143.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 932 170.00 | 932 170.00 | | 932 170.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 665.00 | 3 665.00 | | 3 665.00 |
