| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 030 035.00 | | 1 030 035.00 | 1 030 035.00 |
BZ Other receivables | 567.00 | | 567.00 | 567.00 |
CF Cash and cash equivalents | 587 361.00 | | 587 361.00 | 587 361.00 |
CH Prepaid expenses | 3 882.00 | | 3 882.00 | 3 882.00 |
CJ TOTAL (II) | 591 810.00 | | 591 810.00 | 591 810.00 |
CO Grand total (0 to V) | 1 621 845.00 | | 1 621 845.00 | 1 621 845.00 |
CS Evaluated investments - equity method | 1 030 035.00 | | 1 030 035.00 | 1 030 035.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 729 000.00 | 729 000.00 | | 729 000.00 |
DD Legal reserve (1) | 72 900.00 | 72 900.00 | | 72 900.00 |
DG Other reserves | 738 251.00 | 770 856.00 | | 738 251.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 106.00 | 40 296.00 | | 28 106.00 |
DK Regulated provisions | 7 760.00 | 4 040.00 | | 7 760.00 |
DL TOTAL (I) | 1 576 017.00 | 1 617 092.00 | | 1 576 017.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 010.00 | 38 714.00 | | 38 010.00 |
DX Trade payables and related accounts | 1 590.00 | 1 565.00 | | 1 590.00 |
DY Tax and social security liabilities | 6 228.00 | 11 558.00 | | 6 228.00 |
EC TOTAL (IV) | 45 828.00 | 51 837.00 | | 45 828.00 |
EE Grand total (I to V) | 1 621 845.00 | 1 668 929.00 | | 1 621 845.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 2 487.00 | |
FX Taxes, duties, and similar payments | | | 103.00 | |
FY Salaries and Wages | | | 12 112.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 14 702.00 | |
GG - OPERATING RESULT (I - II) | | | -14 702.00 | |
GP Total financial income (V) | | | 58 267.00 | |
GU Total financial expenses (VI) | | | 1 017.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 57 249.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 548.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 3 720.00 | 3 720.00 | | 3 720.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 720.00 | -3 720.00 | | -3 720.00 |
HK Income tax | 10 722.00 | 7 595.00 | | 10 722.00 |
HL TOTAL REVENUE (I + III + V + VII) | 58 267.00 | 67 546.00 | | 58 267.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 161.00 | 27 250.00 | | 30 161.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 106.00 | 40 296.00 | | 28 106.00 |
| |
| 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 | 985 181.00 | | 44 854.00 | 985 181.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 030 035.00 | |
I4 DECREASES Grand Total | | | 1 030 035.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 985 181.00 | | 44 854.00 | 985 181.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 040.00 | 3 720.00 | | 4 040.00 |
7C Grand total | 4 040.00 | 3 720.00 | | 4 040.00 |
UJ - Exceptional | | 3 720.00 | | |
| |
| 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 | 1 590.00 | 1 590.00 | | 1 590.00 |
8D Social Security and Other Social Organizations | 6 228.00 | 6 228.00 | | 6 228.00 |
8K Other liabilities (including liabilities related to repo transactions) | 38 010.00 | 38 010.00 | | 38 010.00 |
UL Receivables related to investments | 710 345.00 | | 710 345.00 | 710 345.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 567.00 | 567.00 | | 567.00 |
VS Prepaid expenses | 3 882.00 | 3 882.00 | | 3 882.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 714 794.00 | 4 449.00 | 710 345.00 | 714 794.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 45 828.00 | 45 828.00 | | 45 828.00 |
