| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 454 211.00 | | 6 454 211.00 | 6 454 211.00 |
BZ Other receivables | 1 687.00 | | 1 687.00 | 1 687.00 |
CF Cash and cash equivalents | 62 973.00 | | 62 973.00 | 62 973.00 |
CJ TOTAL (II) | 64 660.00 | | 64 660.00 | 64 660.00 |
CO Grand total (0 to V) | 6 518 872.00 | | 6 518 872.00 | 6 518 872.00 |
CS Evaluated investments - equity method | 6 454 211.00 | | 6 454 211.00 | 6 454 211.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 397 326.00 | 3 397 326.00 | | 3 397 326.00 |
DD Legal reserve (1) | 198 779.00 | 198 723.00 | | 198 779.00 |
DG Other reserves | 2 748 239.00 | 2 747 183.00 | | 2 748 239.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 152 813.00 | 1 112.00 | | 152 813.00 |
DL TOTAL (I) | 6 497 157.00 | 6 344 344.00 | | 6 497 157.00 |
DX Trade payables and related accounts | 9 972.00 | 11 412.00 | | 9 972.00 |
DY Tax and social security liabilities | 11 742.00 | 4 945.00 | | 11 742.00 |
EC TOTAL (IV) | 21 714.00 | 16 357.00 | | 21 714.00 |
EE Grand total (I to V) | 6 518 872.00 | 6 360 701.00 | | 6 518 872.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 60 000.00 | |
FJ Net sales | | | 60 000.00 | |
FQ Other income | | | 1 386.00 | |
FR Total operating income (I) | | | 61 386.00 | |
FW Other purchases and external expenses | | | 15 635.00 | |
FX Taxes, duties, and similar payments | | | 548.00 | |
FY Salaries and Wages | | | 41 645.00 | |
FZ Social Security Contributions | | | 19 578.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 77 414.00 | |
GG - OPERATING RESULT (I - II) | | | -16 028.00 | |
GP Total financial income (V) | | | 172 779.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 172 779.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 156 750.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 70 000.00 | 28 132.00 | | 70 000.00 |
HH Total exceptional expenses (VIII) | 70 000.00 | 28 530.00 | | 70 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -398.00 | | |
HK Income tax | 3 937.00 | 353.00 | | 3 937.00 |
HL TOTAL REVENUE (I + III + V + VII) | 304 165.00 | 113 192.00 | | 304 165.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 151 352.00 | 112 080.00 | | 151 352.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 152 813.00 | 1 112.00 | | 152 813.00 |
| |
| 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 | 6 351 105.00 | | 197 947.00 | 6 351 105.00 |
I3 DECREASES Total Financial Fixed Assets | | 94 841.00 | 6 454 211.00 | |
I4 DECREASES Grand Total | | 94 841.00 | 6 454 211.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 351 105.00 | | 197 947.00 | 6 351 105.00 |
| |
| 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 | 9 972.00 | 9 972.00 | | 9 972.00 |
8D Social Security and Other Social Organizations | 11 742.00 | 11 742.00 | | 11 742.00 |
UL Receivables related to investments | 2 004 029.00 | | 2 004 029.00 | 2 004 029.00 |
UX Other trade receivables | 1 687.00 | 1 687.00 | | 1 687.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 005 716.00 | 1 687.00 | 2 004 029.00 | 2 005 716.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 714.00 | 21 714.00 | | 21 714.00 |
