| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 667 886.00 | | 3 667 886.00 | 3 667 886.00 |
BZ Other receivables | 2 089 657.00 | | 2 089 657.00 | 2 089 657.00 |
CD Marketable securities | 1 000 363.00 | | 1 000 363.00 | 1 000 363.00 |
CF Cash and cash equivalents | 52 654.00 | | 52 654.00 | 52 654.00 |
CJ TOTAL (II) | 3 142 675.00 | | 3 142 675.00 | 3 142 675.00 |
CO Grand total (0 to V) | 6 810 561.00 | | 6 810 561.00 | 6 810 561.00 |
CU Other investments | 3 667 886.00 | | 3 667 886.00 | 3 667 886.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 94 000.00 | 94 000.00 | | 94 000.00 |
DD Legal reserve (1) | 10 001.00 | 10 001.00 | | 10 001.00 |
DG Other reserves | 4 366 070.00 | 4 141 889.00 | | 4 366 070.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 197 507.00 | 224 180.00 | | 197 507.00 |
DK Regulated provisions | 120 442.00 | 80 694.00 | | 120 442.00 |
DL TOTAL (I) | 4 788 020.00 | 4 550 765.00 | | 4 788 020.00 |
DU Loans and Debts from Credit Institutions (3) | | 3 315.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 960 614.00 | 2 199 117.00 | | 1 960 614.00 |
DX Trade payables and related accounts | 10 945.00 | 6 600.00 | | 10 945.00 |
DY Tax and social security liabilities | 40 981.00 | 15 187.00 | | 40 981.00 |
EA Other liabilities | 10 000.00 | 10 000.00 | | 10 000.00 |
EC TOTAL (IV) | 2 022 540.00 | 2 234 219.00 | | 2 022 540.00 |
EE Grand total (I to V) | 6 810 561.00 | 6 784 984.00 | | 6 810 561.00 |
EG Accrued income and payables due within one year | 2 022 540.00 | 2 234 219.00 | | 2 022 540.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 3 315.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 658.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 6 658.00 | |
GG - OPERATING RESULT (I - II) | | | -6 658.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 277 883.00 | |
GL Other interest and similar income | | | 23 669.00 | |
GP Total financial income (V) | | | 301 552.00 | |
GR Interest and similar expenses | | | 1 471.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | 1 471.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 300 081.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 293 423.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 39 748.00 | 39 748.00 | | 39 748.00 |
HH Total exceptional expenses (VIII) | 39 748.00 | 39 748.00 | | 39 748.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -39 748.00 | -39 748.00 | | -39 748.00 |
HK Income tax | 56 168.00 | 15 187.00 | | 56 168.00 |
HL TOTAL REVENUE (I + III + V + VII) | 301 552.00 | 298 751.00 | | 301 552.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 104 044.00 | 74 571.00 | | 104 044.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 197 507.00 | 224 180.00 | | 197 507.00 |
| |
| 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 | 3 667 886.00 | | | 3 667 886.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 667 886.00 | |
I4 DECREASES Grand Total | | | 3 667 886.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 667 886.00 | | | 3 667 886.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 5.00 | 1.00 | | 5.00 |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 80 694.00 | 39 748.00 | | 80 694.00 |
| |
| 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 | 10 945.00 | 10 945.00 | | 10 945.00 |
8E Income Taxes | 40 981.00 | 40 981.00 | | 40 981.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 000.00 | 10 000.00 | | 10 000.00 |
VB VAT | 4 667.00 | 4 667.00 | | 4 667.00 |
VC Group and associates | 2 084 990.00 | 2 084 990.00 | | 2 084 990.00 |
VI Group and Associates | 1 960 614.00 | 1 960 614.00 | | 1 960 614.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 089 657.00 | 2 089 657.00 | | 2 089 657.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 022 540.00 | 2 022 540.00 | | 2 022 540.00 |
