| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 302 294.00 | | 2 302 294.00 | 2 302 294.00 |
BZ Other receivables | 512 973.00 | | 512 973.00 | 512 973.00 |
CD Marketable securities | 2 566 207.00 | 1 606.00 | 2 564 601.00 | 2 566 207.00 |
CF Cash and cash equivalents | 9 663.00 | | 9 663.00 | 9 663.00 |
CJ TOTAL (II) | 3 088 842.00 | 1 606.00 | 3 087 236.00 | 3 088 842.00 |
CO Grand total (0 to V) | 5 391 137.00 | 1 606.00 | 5 389 531.00 | 5 391 137.00 |
CU Other investments | 2 302 294.00 | | 2 302 294.00 | 2 302 294.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 26 500.00 | 26 500.00 | | 26 500.00 |
DB Share, merger, contribution premiums, etc. | 2 200 411.00 | 2 200 411.00 | | 2 200 411.00 |
DD Legal reserve (1) | 2 650.00 | 2 650.00 | | 2 650.00 |
DH Retained earnings | 2 709 635.00 | 2 363 110.00 | | 2 709 635.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 229.00 | 346 525.00 | | 35 229.00 |
DL TOTAL (I) | 4 974 425.00 | 4 939 195.00 | | 4 974 425.00 |
DU Loans and Debts from Credit Institutions (3) | 11.00 | 108.00 | | 11.00 |
DV Miscellaneous Loans and Financial Debts (4) | 409 343.00 | 331 646.00 | | 409 343.00 |
DX Trade payables and related accounts | 5 171.00 | 8 800.00 | | 5 171.00 |
DY Tax and social security liabilities | 580.00 | 3 444.00 | | 580.00 |
EA Other liabilities | | 174.00 | | |
EC TOTAL (IV) | 415 106.00 | 344 172.00 | | 415 106.00 |
EE Grand total (I to V) | 5 389 531.00 | 5 283 367.00 | | 5 389 531.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 4 152.00 | |
GF Total Operating Expenses (II) | | | 4 152.00 | |
GG - OPERATING RESULT (I - II) | | | -4 152.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 541.00 | |
GL Other interest and similar income | | | 42 182.00 | |
GP Total financial income (V) | | | 47 723.00 | |
GR Interest and similar expenses | | | 1 524.00 | |
GU Total financial expenses (VI) | | | 1 524.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 46 199.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 046.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 817.00 | 8 356.00 | | 6 817.00 |
HL TOTAL REVENUE (I + III + V + VII) | 47 723.00 | 366 398.00 | | 47 723.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 493.00 | 19 873.00 | | 12 493.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 229.00 | 346 525.00 | | 35 229.00 |
| |
| 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 | 2 302 294.00 | | | 2 302 294.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 302 294.00 | |
I4 DECREASES Grand Total | | | 2 302 294.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 302 294.00 | | | 2 302 294.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 1 606.00 | 1 606.00 | 1 606.00 | 1 606.00 |
7B Total provisions for depreciation | 1 606.00 | 1 606.00 | 1 606.00 | 1 606.00 |
7C Grand total | 1 606.00 | 1 606.00 | 1 606.00 | 1 606.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 5 171.00 | 5 171.00 | | 5 171.00 |
VC Group and associates | 511 434.00 | 511 434.00 | | 511 434.00 |
VG Loans with a maturity of up to one year at origin | 11.00 | 11.00 | | 11.00 |
VI Group and Associates | 409 343.00 | 409 343.00 | | 409 343.00 |
VM Income taxes | 1 539.00 | 1 539.00 | | 1 539.00 |
VQ Other Taxes, Duties, and Similar Debts | 580.00 | 580.00 | | 580.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 512 973.00 | 512 973.00 | | 512 973.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 415 106.00 | 415 106.00 | | 415 106.00 |
