| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 615 228.00 | | 1 615 228.00 | 1 615 228.00 |
BX Customers and related accounts | 12 166.00 | | 12 166.00 | 12 166.00 |
BZ Other receivables | 831.00 | | 831.00 | 831.00 |
CF Cash and cash equivalents | 289 287.00 | | 289 287.00 | 289 287.00 |
CJ TOTAL (II) | 302 284.00 | | 302 284.00 | 302 284.00 |
CO Grand total (0 to V) | 1 917 512.00 | | 1 917 512.00 | 1 917 512.00 |
CU Other investments | 1 615 228.00 | | 1 615 228.00 | 1 615 228.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 452 000.00 | 1 452 000.00 | | 1 452 000.00 |
DD Legal reserve (1) | 142 387.00 | 134 673.00 | | 142 387.00 |
DG Other reserves | 3 247.00 | 1 889.00 | | 3 247.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 162 508.00 | 154 272.00 | | 162 508.00 |
DL TOTAL (I) | 1 760 142.00 | 1 742 834.00 | | 1 760 142.00 |
DV Miscellaneous Loans and Financial Debts (4) | 149 538.00 | 144 631.00 | | 149 538.00 |
DX Trade payables and related accounts | 1 270.00 | 779.00 | | 1 270.00 |
DY Tax and social security liabilities | 2 369.00 | 1 997.00 | | 2 369.00 |
EA Other liabilities | 4 193.00 | 4 458.00 | | 4 193.00 |
EC TOTAL (IV) | 157 370.00 | 151 864.00 | | 157 370.00 |
EE Grand total (I to V) | 1 917 512.00 | 1 894 698.00 | | 1 917 512.00 |
EG Accrued income and payables due within one year | 157 370.00 | 151 864.00 | | 157 370.00 |
EI Including equity loans | 149 538.00 | | | 149 538.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 40 553.00 | | 40 553.00 | 40 553.00 |
FJ Net sales | 40 553.00 | | 40 553.00 | 40 553.00 |
FR Total operating income (I) | | | 40 553.00 | |
FW Other purchases and external expenses | | | 7 043.00 | |
FX Taxes, duties, and similar payments | | | 77.00 | |
GF Total Operating Expenses (II) | | | 7 120.00 | |
GG - OPERATING RESULT (I - II) | | | 33 433.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 142 305.00 | |
GP Total financial income (V) | | | 142 305.00 | |
GR Interest and similar expenses | | | 8 407.00 | |
GU Total financial expenses (VI) | | | 8 407.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 133 898.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 167 330.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1.00 | 2.00 | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | 2.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1.00 | -2.00 | | -1.00 |
HK Income tax | 4 821.00 | 4 481.00 | | 4 821.00 |
HL TOTAL REVENUE (I + III + V + VII) | 182 858.00 | 175 597.00 | | 182 858.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 350.00 | 21 326.00 | | 20 350.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 162 508.00 | 154 272.00 | | 162 508.00 |
| |
| 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 | 1 618 826.00 | | | 1 618 826.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 615 228.00 | |
I4 DECREASES Grand Total | | 3 598.00 | 1 615 228.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 598.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 598.00 | | | 3 598.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 615 228.00 | | | 1 615 228.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 598.00 | | 3 598.00 | 3 598.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 598.00 | | 3 598.00 | 3 598.00 |
| |
| 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 | 149 538.00 | 149 538.00 | | 149 538.00 |
8B Suppliers and Related Accounts | 1 270.00 | 1 270.00 | | 1 270.00 |
8D Social Security and Other Social Organizations | 2 369.00 | 2 369.00 | | 2 369.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 193.00 | 4 193.00 | | 4 193.00 |
UX Other trade receivables | 12 166.00 | 12 166.00 | | 12 166.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 831.00 | 831.00 | | 831.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 997.00 | 12 997.00 | | 12 997.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 157 370.00 | 157 370.00 | | 157 370.00 |
