| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 329 617.00 | | 2 329 617.00 | 2 329 617.00 |
BZ Other receivables | 3 190 440.00 | | 3 190 440.00 | 3 190 440.00 |
CF Cash and cash equivalents | 681.00 | | 681.00 | 681.00 |
CJ TOTAL (II) | 3 191 121.00 | | 3 191 121.00 | 3 191 121.00 |
CO Grand total (0 to V) | 5 520 737.00 | | 5 520 737.00 | 5 520 737.00 |
CU Other investments | 2 329 617.00 | | 2 329 617.00 | 2 329 617.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 970 607.00 | 1 970 607.00 | | 1 970 607.00 |
DB Share, merger, contribution premiums, etc. | 192 200.00 | 192 200.00 | | 192 200.00 |
DD Legal reserve (1) | 197 061.00 | 197 061.00 | | 197 061.00 |
DG Other reserves | 1 074 315.00 | 375 230.00 | | 1 074 315.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 071 109.00 | 2 801 065.00 | | 2 071 109.00 |
DL TOTAL (I) | 5 505 291.00 | 5 536 163.00 | | 5 505 291.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 5 314.00 | 5 874.00 | | 5 314.00 |
DY Tax and social security liabilities | 10 133.00 | | | 10 133.00 |
EA Other liabilities | | 156 777.00 | | |
EC TOTAL (IV) | 15 447.00 | 162 651.00 | | 15 447.00 |
EE Grand total (I to V) | 5 520 737.00 | 5 698 814.00 | | 5 520 737.00 |
| |
| 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 | | | 5 855.00 | |
FX Taxes, duties, and similar payments | | | -134.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 5 722.00 | |
GG - OPERATING RESULT (I - II) | | | -5 722.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 090 250.00 | |
GL Other interest and similar income | | | 7 369.00 | |
GP Total financial income (V) | | | 2 097 619.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 097 619.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 091 898.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 20 789.00 | -17 305.00 | | 20 789.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 097 619.00 | 2 789 995.00 | | 2 097 619.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 511.00 | -11 071.00 | | 26 511.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 071 109.00 | 2 801 065.00 | | 2 071 109.00 |
| |
| 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 | 2 329 617.00 | | | 2 329 617.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 329 617.00 | |
I4 DECREASES Grand Total | | | 2 329 617.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 329 617.00 | | | 2 329 617.00 |
| |
| 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 | 5 314.00 | 5 314.00 | | 5 314.00 |
8E Income Taxes | 10 133.00 | 10 133.00 | | 10 133.00 |
VC Group and associates | 3 190 440.00 | 3 190 440.00 | | 3 190 440.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 190 440.00 | 3 190 440.00 | | 3 190 440.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 447.00 | 15 447.00 | | 15 447.00 |
