| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 207 575.00 | 182 014.00 | 25 562.00 | 207 575.00 |
BJ TOTAL (I) | 5 596 443.00 | 182 014.00 | 5 414 430.00 | 5 596 443.00 |
BX Customers and related accounts | 20 261.00 | | 20 261.00 | 20 261.00 |
BZ Other receivables | 2 957.00 | | 2 957.00 | 2 957.00 |
CF Cash and cash equivalents | 119 721.00 | | 119 721.00 | 119 721.00 |
CJ TOTAL (II) | 142 939.00 | | 142 939.00 | 142 939.00 |
CO Grand total (0 to V) | 5 739 382.00 | 182 014.00 | 5 557 368.00 | 5 739 382.00 |
CU Other investments | 5 388 868.00 | | 5 388 868.00 | 5 388 868.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 160 000.00 | 160 000.00 | | 160 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DF Regulated reserves (1) | 225 624.00 | 225 624.00 | | 225 624.00 |
DG Other reserves | 3 710 542.00 | 3 697 313.00 | | 3 710 542.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 941.00 | 213 230.00 | | 23 941.00 |
DL TOTAL (I) | 4 140 108.00 | 4 316 167.00 | | 4 140 108.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 402 391.00 | 1 361 671.00 | | 1 402 391.00 |
DX Trade payables and related accounts | 11 492.00 | 12 755.00 | | 11 492.00 |
DY Tax and social security liabilities | 3 377.00 | | | 3 377.00 |
EA Other liabilities | | 3 600.00 | | |
EC TOTAL (IV) | 1 417 261.00 | 1 378 026.00 | | 1 417 261.00 |
EE Grand total (I to V) | 5 557 368.00 | 5 694 192.00 | | 5 557 368.00 |
EG Accrued income and payables due within one year | 1 417 261.00 | 1 378 026.00 | | 1 417 261.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 120 296.00 | | 120 296.00 | 120 296.00 |
FJ Net sales | 120 296.00 | | 120 296.00 | 120 296.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 51.00 | |
FR Total operating income (I) | | | 120 347.00 | |
FW Other purchases and external expenses | | | 10 427.00 | |
FX Taxes, duties, and similar payments | | | 33 685.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 204.00 | |
GE Other Expenses | | | 12 100.00 | |
GF Total Operating Expenses (II) | | | 71 417.00 | |
GG - OPERATING RESULT (I - II) | | | 48 930.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 15 680.00 | |
GU Total financial expenses (VI) | | | 15 680.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -15 680.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 251.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 18 101.00 | | |
HK Income tax | 9 310.00 | 4 472.00 | | 9 310.00 |
HL TOTAL REVENUE (I + III + V + VII) | 120 347.00 | 315 452.00 | | 120 347.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 96 406.00 | 102 222.00 | | 96 406.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 941.00 | 213 230.00 | | 23 941.00 |
| |
| 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 | 5 596 443.00 | | | 5 596 443.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 388 868.00 | |
I4 DECREASES Grand Total | | | 5 596 443.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 207 575.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 207 575.00 | | | 207 575.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 388 868.00 | | | 5 388 868.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 166 809.00 | 15 204.00 | | 166 809.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 166 809.00 | 15 204.00 | | 166 809.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 21 250.00 | 21 250.00 | | 21 250.00 |
8B Suppliers and Related Accounts | 11 492.00 | 11 492.00 | | 11 492.00 |
UX Other trade receivables | 20 261.00 | 20 261.00 | | 20 261.00 |
VB VAT | 2 957.00 | 2 957.00 | | 2 957.00 |
VI Group and Associates | 1 381 141.00 | 1 381 141.00 | | 1 381 141.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 218.00 | 23 218.00 | | 23 218.00 |
VW VAT | 3 377.00 | 3 377.00 | | 3 377.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 417 261.00 | 1 417 261.00 | | 1 417 261.00 |
