| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 002 460.00 | | 3 002 460.00 | 3 002 460.00 |
BX Customers and related accounts | 22 402.00 | | 22 402.00 | 22 402.00 |
BZ Other receivables | 323 597.00 | | 323 597.00 | 323 597.00 |
CD Marketable securities | 2 000 000.00 | | 2 000 000.00 | 2 000 000.00 |
CF Cash and cash equivalents | 194 001.00 | | 194 001.00 | 194 001.00 |
CJ TOTAL (II) | 2 540 000.00 | | 2 540 000.00 | 2 540 000.00 |
CO Grand total (0 to V) | 5 542 459.00 | | 5 542 459.00 | 5 542 459.00 |
CU Other investments | 3 002 460.00 | | 3 002 460.00 | 3 002 460.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 734 992.00 | 734 992.00 | | 734 992.00 |
DD Legal reserve (1) | 73 499.00 | 73 499.00 | | 73 499.00 |
DE Statutory or contractual reserves | 1 179 987.00 | 1 173 031.00 | | 1 179 987.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 676 925.00 | 1 609 239.00 | | 2 676 925.00 |
DK Regulated provisions | 2 285.00 | 2 175.00 | | 2 285.00 |
DL TOTAL (I) | 4 667 688.00 | 3 592 936.00 | | 4 667 688.00 |
DU Loans and Debts from Credit Institutions (3) | 353 802.00 | 698 634.00 | | 353 802.00 |
DV Miscellaneous Loans and Financial Debts (4) | 488 717.00 | 894 279.00 | | 488 717.00 |
DX Trade payables and related accounts | 13 091.00 | 10 865.00 | | 13 091.00 |
DY Tax and social security liabilities | 19 162.00 | 12 822.00 | | 19 162.00 |
EC TOTAL (IV) | 874 772.00 | 1 616 600.00 | | 874 772.00 |
EE Grand total (I to V) | 5 542 459.00 | 5 209 536.00 | | 5 542 459.00 |
EG Accrued income and payables due within one year | 874 772.00 | 1 267 441.00 | | 874 772.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 345.00 | |
GF Total Operating Expenses (II) | | | 11 345.00 | |
GG - OPERATING RESULT (I - II) | | | -11 345.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 732 845.00 | |
GL Other interest and similar income | | | 7 661.00 | |
GP Total financial income (V) | | | 2 740 506.00 | |
GR Interest and similar expenses | | | 19 341.00 | |
GU Total financial expenses (VI) | | | 19 341.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 721 165.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 709 820.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | 3.00 | | 1.00 |
HD Total exceptional income (VII) | 1.00 | 3.00 | | 1.00 |
HG Exceptional depreciation and provisions | 110.00 | 457.00 | | 110.00 |
HH Total exceptional expenses (VIII) | 110.00 | 457.00 | | 110.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -109.00 | -454.00 | | -109.00 |
HK Income tax | 32 786.00 | 13 622.00 | | 32 786.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 740 507.00 | 1 660 465.00 | | 2 740 507.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 63 582.00 | 51 227.00 | | 63 582.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 676 925.00 | 1 609 239.00 | | 2 676 925.00 |
| |
| 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 | 3 002 460.00 | | | 3 002 460.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 002 460.00 | |
I4 DECREASES Grand Total | | | 3 002 460.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 002 460.00 | | | 3 002 460.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 175.00 | 110.00 | | 2 175.00 |
7C Grand total | 2 175.00 | 110.00 | | 2 175.00 |
UJ - Exceptional | | 110.00 | | |
| |
| 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 | 13 091.00 | 13 091.00 | | 13 091.00 |
8E Income Taxes | 19 162.00 | 19 162.00 | | 19 162.00 |
UX Other trade receivables | 22 402.00 | 22 402.00 | | 22 402.00 |
VC Group and associates | 323 597.00 | 323 597.00 | | 323 597.00 |
VG Loans with a maturity of up to one year at origin | 4 643.00 | 4 643.00 | | 4 643.00 |
VH Loans with a maturity of more than one year at origin | 349 159.00 | 349 159.00 | | 349 159.00 |
VI Group and Associates | 488 717.00 | 488 717.00 | | 488 717.00 |
VK Loans repaid during the year | 340 308.00 | | | 340 308.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 345 999.00 | 345 999.00 | | 345 999.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 874 772.00 | 874 772.00 | | 874 772.00 |
