| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 779 746.00 | | 5 779 746.00 | 5 779 746.00 |
BZ Other receivables | 348 309.00 | | 348 309.00 | 348 309.00 |
CF Cash and cash equivalents | 3 171 235.00 | | 3 171 235.00 | 3 171 235.00 |
CJ TOTAL (II) | 3 519 544.00 | | 3 519 544.00 | 3 519 544.00 |
CO Grand total (0 to V) | 9 299 290.00 | | 9 299 290.00 | 9 299 290.00 |
CU Other investments | 5 779 746.00 | | 5 779 746.00 | 5 779 746.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000 000.00 | 3 000 000.00 | | 3 000 000.00 |
DD Legal reserve (1) | 300 000.00 | 300 000.00 | | 300 000.00 |
DG Other reserves | 1 706.00 | 186.00 | | 1 706.00 |
DH Retained earnings | -3 891 000.00 | -1 840 000.00 | | -3 891 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 418 961.00 | 7 460 520.00 | | 9 418 961.00 |
DK Regulated provisions | 74 746.00 | 74 746.00 | | 74 746.00 |
DL TOTAL (I) | 8 904 413.00 | 8 995 452.00 | | 8 904 413.00 |
DU Loans and Debts from Credit Institutions (3) | 500.00 | 494.00 | | 500.00 |
DV Miscellaneous Loans and Financial Debts (4) | 88 636.00 | 42 791.00 | | 88 636.00 |
DX Trade payables and related accounts | 45 587.00 | 8 078.00 | | 45 587.00 |
DY Tax and social security liabilities | 260 154.00 | 868 078.00 | | 260 154.00 |
EC TOTAL (IV) | 394 877.00 | 919 441.00 | | 394 877.00 |
EE Grand total (I to V) | 9 299 290.00 | 9 914 894.00 | | 9 299 290.00 |
EG Accrued income and payables due within one year | 394 877.00 | 919 441.00 | | 394 877.00 |
| |
| 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 | | | 51 167.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 51 167.00 | |
GG - OPERATING RESULT (I - II) | | | -51 167.00 | |
GP Total financial income (V) | | | 9 512 298.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 512 298.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 461 131.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 65 639.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 65 639.00 | | |
HK Income tax | 42 170.00 | 53 811.00 | | 42 170.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 512 298.00 | 7 540 626.00 | | 9 512 298.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 93 337.00 | 80 106.00 | | 93 337.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 418 961.00 | 7 460 520.00 | | 9 418 961.00 |
| |
| 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 | 5 779 746.00 | | | 5 779 746.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 779 746.00 | |
I4 DECREASES Grand Total | | | 5 779 746.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 779 746.00 | | | 5 779 746.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 74 746.00 | | | 74 746.00 |
7C Grand total | 74 746.00 | | | 74 746.00 |
| |
| 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 | 45 587.00 | 45 587.00 | | 45 587.00 |
8D Social Security and Other Social Organizations | 260 154.00 | 260 154.00 | | 260 154.00 |
8K Other liabilities (including liabilities related to repo transactions) | 88 636.00 | 88 636.00 | | 88 636.00 |
UX Other trade receivables | 348 309.00 | 348 309.00 | | 348 309.00 |
VG Loans with a maturity of up to one year at origin | 500.00 | 500.00 | | 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 348 309.00 | 348 309.00 | | 348 309.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 394 877.00 | 394 877.00 | | 394 877.00 |
