| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 200 000.00 | 100 000.00 | 100 000.00 | 200 000.00 |
AT Other tangible assets | 5 341.00 | 5 341.00 | | 5 341.00 |
BB Receivables related to investments | 739 944.00 | | 739 944.00 | 739 944.00 |
BF Loans | 255 635.00 | | 255 635.00 | 255 635.00 |
BJ TOTAL (I) | 1 202 999.00 | 105 341.00 | 1 097 658.00 | 1 202 999.00 |
BZ Other receivables | 19 890.00 | | 19 890.00 | 19 890.00 |
CF Cash and cash equivalents | 787 862.00 | | 787 862.00 | 787 862.00 |
CJ TOTAL (II) | 807 752.00 | | 807 752.00 | 807 752.00 |
CO Grand total (0 to V) | 2 010 751.00 | 105 341.00 | 1 905 410.00 | 2 010 751.00 |
CP Shares due in less than one year | 60 737.00 | | | 60 737.00 |
CU Other investments | 2 078.00 | | 2 078.00 | 2 078.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 000.00 | 38 000.00 | | 38 000.00 |
DD Legal reserve (1) | 3 800.00 | 3 800.00 | | 3 800.00 |
DG Other reserves | 41 971.00 | 9 308.00 | | 41 971.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 453 394.00 | 318 663.00 | | 1 453 394.00 |
DL TOTAL (I) | 1 537 165.00 | 369 771.00 | | 1 537 165.00 |
DV Miscellaneous Loans and Financial Debts (4) | 290 669.00 | 1 828 298.00 | | 290 669.00 |
DX Trade payables and related accounts | 33 598.00 | 36 893.00 | | 33 598.00 |
DY Tax and social security liabilities | 42 900.00 | 27 630.00 | | 42 900.00 |
DZ Fixed asset liabilities and related accounts | 80.00 | | | 80.00 |
EA Other liabilities | 999.00 | 2 181.00 | | 999.00 |
EC TOTAL (IV) | 368 245.00 | 1 895 002.00 | | 368 245.00 |
EE Grand total (I to V) | 1 905 410.00 | 2 264 773.00 | | 1 905 410.00 |
EG Accrued income and payables due within one year | 368 245.00 | 1 895 002.00 | | 368 245.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1 183.00 | |
FR Total operating income (I) | | | 1 183.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 19 082.00 | |
GE Other Expenses | | | 458.00 | |
GF Total Operating Expenses (II) | | | 19 540.00 | |
GG - OPERATING RESULT (I - II) | | | -18 357.00 | |
GP Total financial income (V) | | | 1 494 345.00 | |
GU Total financial expenses (VI) | | | 22 595.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 471 750.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 453 394.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 404.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 404.00 | | |
HK Income tax | | -30 434.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 495 528.00 | 330 491.00 | | 1 495 528.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 42 134.00 | 11 828.00 | | 42 134.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 453 394.00 | 318 663.00 | | 1 453 394.00 |
| |
| 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 | 269 076.00 | | 934 922.00 | 269 076.00 |
I3 DECREASES Total Financial Fixed Assets | | 999.00 | 997 657.00 | |
I4 DECREASES Grand Total | | 999.00 | 1 202 999.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 205 341.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 205 341.00 | | | 205 341.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 63 734.00 | | 934 922.00 | 63 734.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 341.00 | | | 5 341.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 341.00 | | | 5 341.00 |
| |
| 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 | 195 070.00 | 195 070.00 | | 195 070.00 |
8B Suppliers and Related Accounts | 33 598.00 | 33 598.00 | | 33 598.00 |
8D Social Security and Other Social Organizations | 42 900.00 | 42 900.00 | | 42 900.00 |
8J Fixed Asset Liabilities and Related Accounts | 80.00 | 80.00 | | 80.00 |
8K Other liabilities (including liabilities related to repo transactions) | 96 598.00 | 96 598.00 | | 96 598.00 |
UL Receivables related to investments | 739 944.00 | | 739 944.00 | 739 944.00 |
UP Loans | 255 635.00 | | 255 635.00 | 255 635.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 19 890.00 | 19 890.00 | | 19 890.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 015 470.00 | 19 890.00 | 995 580.00 | 1 015 470.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 368 245.00 | 368 245.00 | | 368 245.00 |
