| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 001 996.00 | | 2 001 996.00 | 2 001 996.00 |
BZ Other receivables | 3 195 525.00 | | 3 195 525.00 | 3 195 525.00 |
CD Marketable securities | 508 889.00 | | 508 889.00 | 508 889.00 |
CF Cash and cash equivalents | 490 350.00 | | 490 350.00 | 490 350.00 |
CH Prepaid expenses | 827.00 | | 827.00 | 827.00 |
CJ TOTAL (II) | 4 195 592.00 | | 4 195 592.00 | 4 195 592.00 |
CO Grand total (0 to V) | 6 197 588.00 | | 6 197 588.00 | 6 197 588.00 |
CU Other investments | 2 001 996.00 | | 2 001 996.00 | 2 001 996.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
DD Legal reserve (1) | 200 000.00 | 200 000.00 | | 200 000.00 |
DG Other reserves | 2 673 195.00 | 2 923 804.00 | | 2 673 195.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 320 571.00 | 954 391.00 | | 1 320 571.00 |
DL TOTAL (I) | 6 193 766.00 | 6 078 195.00 | | 6 193 766.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 985.00 | 1 762.00 | | 1 985.00 |
DX Trade payables and related accounts | 1 836.00 | 1 806.00 | | 1 836.00 |
DZ Fixed asset liabilities and related accounts | | 998.00 | | |
EC TOTAL (IV) | 3 821.00 | 4 566.00 | | 3 821.00 |
EE Grand total (I to V) | 6 197 588.00 | 6 082 762.00 | | 6 197 588.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 221.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 5 223.00 | |
GG - OPERATING RESULT (I - II) | | | -5 223.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 387 205.00 | |
GL Other interest and similar income | | | 30 225.00 | |
GP Total financial income (V) | | | 1 417 430.00 | |
GR Interest and similar expenses | | | 22.00 | |
GU Total financial expenses (VI) | | | 22.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 417 408.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 412 184.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 34 017.00 | | | 34 017.00 |
HD Total exceptional income (VII) | 34 017.00 | | | 34 017.00 |
HF Exceptional expenses on capital transactions | 90 000.00 | | | 90 000.00 |
HH Total exceptional expenses (VIII) | 90 000.00 | | | 90 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -55 982.00 | | | -55 982.00 |
HK Income tax | 35 631.00 | 50 241.00 | | 35 631.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 451 448.00 | 1 009 217.00 | | 1 451 448.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 130 876.00 | 54 825.00 | | 130 876.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 320 571.00 | 954 391.00 | | 1 320 571.00 |
| |
| 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 | 2 091 996.00 | | | 2 091 996.00 |
I3 DECREASES Total Financial Fixed Assets | | 90 000.00 | 2 001 996.00 | |
I4 DECREASES Grand Total | | 90 000.00 | 2 001 996.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 091 996.00 | | | 2 091 996.00 |
| |
| 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 | 1 836.00 | | | 1 836.00 |
VC Group and associates | 3 180 915.00 | | | 3 180 915.00 |
VI Group and Associates | 1 985.00 | | | 1 985.00 |
VM Income taxes | 14 610.00 | | | 14 610.00 |
VS Prepaid expenses | 827.00 | | | 827.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 196 352.00 | | | 3 196 352.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 821.00 | | | 3 821.00 |
