| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 12 149 571.00 | | 12 149 571.00 | 12 149 571.00 |
BZ Other receivables | 12 918 915.00 | | 12 918 915.00 | 12 918 915.00 |
CJ TOTAL (II) | 12 918 915.00 | | 12 918 915.00 | 12 918 915.00 |
CO Grand total (0 to V) | 25 068 486.00 | | 25 068 486.00 | 25 068 486.00 |
CU Other investments | 12 149 571.00 | | 12 149 571.00 | 12 149 571.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 55 850.00 | 55 850.00 | | 55 850.00 |
DD Legal reserve (1) | 8 408.00 | 8 408.00 | | 8 408.00 |
DH Retained earnings | 18 497 414.00 | 16 559 883.00 | | 18 497 414.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 593 989.00 | 1 937 531.00 | | 593 989.00 |
DL TOTAL (I) | 19 155 660.00 | 18 561 671.00 | | 19 155 660.00 |
DU Loans and Debts from Credit Institutions (3) | | 375.00 | | |
DX Trade payables and related accounts | 8 345.00 | 119 890.00 | | 8 345.00 |
DY Tax and social security liabilities | | 7 461.00 | | |
EA Other liabilities | 5 904 481.00 | 7 782 064.00 | | 5 904 481.00 |
EC TOTAL (IV) | 5 912 826.00 | 7 909 789.00 | | 5 912 826.00 |
EE Grand total (I to V) | 25 068 486.00 | 26 471 461.00 | | 25 068 486.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 10 305.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 10 305.00 | |
GG - OPERATING RESULT (I - II) | | | -10 305.00 | |
GH Attributed profit or transferred loss (III) | | | 890 873.00 | |
GI Supported loss or transferred profit (IV) | | | 50 268.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 54.00 | |
GP Total financial income (V) | | | 54.00 | |
GR Interest and similar expenses | | | 5 391.00 | |
GU Total financial expenses (VI) | | | 5 391.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 337.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 824 964.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 230 975.00 | 852 908.00 | | 230 975.00 |
HL TOTAL REVENUE (I + III + V + VII) | 890 927.00 | 3 102 262.00 | | 890 927.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 296 939.00 | 1 164 731.00 | | 296 939.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 593 989.00 | 1 937 531.00 | | 593 989.00 |
| |
| 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 | 12 149 571.00 | | | 12 149 571.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 149 571.00 | |
I4 DECREASES Grand Total | | | 12 149 571.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 149 571.00 | | | 12 149 571.00 |
| |
| 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 | 8 345.00 | 8 345.00 | | 8 345.00 |
VB VAT | 5 000.00 | 5 000.00 | | 5 000.00 |
VC Group and associates | 12 355 500.00 | 12 355 500.00 | | 12 355 500.00 |
VI Group and Associates | 5 904 106.00 | 5 904 106.00 | | 5 904 106.00 |
VM Income taxes | 550 953.00 | 550 953.00 | | 550 953.00 |
VN Other taxes, similar payments | 7 462.00 | 7 462.00 | | 7 462.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 918 915.00 | 12 918 915.00 | | 12 918 915.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 912 451.00 | 5 912 451.00 | | 5 912 451.00 |
