| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | | | | |
AP Buildings | | | | |
AT Other tangible assets | 22 924.00 | 3 543.00 | 19 381.00 | 22 924.00 |
BJ TOTAL (I) | 43 814.00 | 3 543.00 | 40 271.00 | 43 814.00 |
BR Intermediate and finished products | | | 6.00 | |
BZ Other receivables | 5 640 169.00 | | 5 640 169.00 | 5 640 169.00 |
CD Marketable securities | 1 165 392.00 | | 1 165 392.00 | 1 165 392.00 |
CF Cash and cash equivalents | 12 391.00 | | 12 391.00 | 12 391.00 |
CH Prepaid expenses | 10 020.00 | | 10 020.00 | 10 020.00 |
CJ TOTAL (II) | 6 827 973.00 | | 6 827 973.00 | 6 827 973.00 |
CO Grand total (0 to V) | 6 871 787.00 | 3 543.00 | 6 868 244.00 | 6 871 787.00 |
CU Other investments | 20 890.00 | | 20 890.00 | 20 890.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 400 000.00 | 3 400 000.00 | | 3 400 000.00 |
DD Legal reserve (1) | 164 960.00 | 164 960.00 | | 164 960.00 |
DG Other reserves | 3 103 708.00 | 3 126 587.00 | | 3 103 708.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 162 338.00 | -22 879.00 | | 162 338.00 |
DL TOTAL (I) | 6 831 006.00 | 6 668 668.00 | | 6 831 006.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 872.00 | 23 227.00 | | 15 872.00 |
DX Trade payables and related accounts | 1 883.00 | 222 226.00 | | 1 883.00 |
DY Tax and social security liabilities | 19 482.00 | 173 405.00 | | 19 482.00 |
EA Other liabilities | | 4 179.00 | | |
EC TOTAL (IV) | 37 237.00 | 423 037.00 | | 37 237.00 |
EE Grand total (I to V) | 6 868 244.00 | 7 091 705.00 | | 6 868 244.00 |
EG Accrued income and payables due within one year | 37 237.00 | 423 037.00 | | 37 237.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 38 715.00 | |
FX Taxes, duties, and similar payments | | | 3 408.00 | |
FY Salaries and Wages | | | 85 936.00 | |
FZ Social Security Contributions | | | 40 535.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 457.00 | |
GF Total Operating Expenses (II) | | | 178 050.00 | |
GG - OPERATING RESULT (I - II) | | | -178 049.00 | |
GK Income from other securities and fixed asset receivables | | | 269 070.00 | |
GO Net income from sales of marketable securities | | | 3 222.00 | |
GP Total financial income (V) | | | 272 292.00 | |
GR Interest and similar expenses | | | 44.00 | |
GU Total financial expenses (VI) | | | 44.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 272 248.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 94 199.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2.00 | | | 2.00 |
A2 TOTAL ASSETS | 32 510.00 | 41 655.00 | | 32 510.00 |
HA Exceptional income from management transactions | 2.00 | 2.00 | | 2.00 |
HB Exceptional income from capital transactions | 420 000.00 | 522 910.00 | | 420 000.00 |
HD Total exceptional income (VII) | 420 002.00 | 522 912.00 | | 420 002.00 |
HE Exceptional expenses on management operations | 245.00 | | | 245.00 |
HF Exceptional expenses on capital transactions | 328 625.00 | 408 777.00 | | 328 625.00 |
HH Total exceptional expenses (VIII) | 328 870.00 | 408 777.00 | | 328 870.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 91 132.00 | 114 135.00 | | 91 132.00 |
HK Income tax | 22 993.00 | 49 569.00 | | 22 993.00 |
HL TOTAL REVENUE (I + III + V + VII) | 692 296.00 | 636 484.00 | | 692 296.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 529 958.00 | 659 362.00 | | 529 958.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 162 338.00 | -22 879.00 | | 162 338.00 |
| |
| 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 | 324 760.00 | | 53 594.00 | 324 760.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 890.00 | |
I4 DECREASES Grand Total | | 334 539.00 | 43 814.00 | |
IY DECREASES Total Tangible Fixed Assets | | 334 539.00 | 22 924.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 304 870.00 | | 52 594.00 | 304 870.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 890.00 | | 1 000.00 | 19 890.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 9 457.00 | 5 914.00 | |
QU DEPRECIATION Total Tangible Fixed Assets | | 9 457.00 | 5 914.00 | |
| |
| 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 | 1 883.00 | 1 883.00 | | 1 883.00 |
8C Staff and Related Accounts | 5 279.00 | 5 279.00 | | 5 279.00 |
8D Social Security and Other Social Organizations | 4 336.00 | 4 336.00 | | 4 336.00 |
VB VAT | 2 187.00 | 2 187.00 | | 2 187.00 |
VC Group and associates | 5 610 850.00 | 5 610 850.00 | | 5 610 850.00 |
VI Group and Associates | 15 872.00 | 15 872.00 | | 15 872.00 |
VM Income taxes | 26 579.00 | 26 579.00 | | 26 579.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 867.00 | 9 867.00 | | 9 867.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 553.00 | 553.00 | | 553.00 |
VS Prepaid expenses | 10 020.00 | 10 020.00 | | 10 020.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 650 190.00 | 5 650 190.00 | | 5 650 190.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 237.00 | 37 237.00 | | 37 237.00 |
