| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 519 024.00 | 444 940.00 | 74 084.00 | 519 024.00 |
BB Receivables related to investments | 3 203 359.00 | | 3 203 359.00 | 3 203 359.00 |
BJ TOTAL (I) | 5 028 352.00 | 444 940.00 | 4 583 412.00 | 5 028 352.00 |
BX Customers and related accounts | 51 700.00 | | 51 700.00 | 51 700.00 |
BZ Other receivables | 274 106.00 | | 274 106.00 | 274 106.00 |
CF Cash and cash equivalents | 165 635.00 | | 165 635.00 | 165 635.00 |
CH Prepaid expenses | 4 974.00 | | 4 974.00 | 4 974.00 |
CJ TOTAL (II) | 496 415.00 | | 496 415.00 | 496 415.00 |
CO Grand total (0 to V) | 5 524 766.00 | 444 940.00 | 5 079 827.00 | 5 524 766.00 |
CU Other investments | 1 305 969.00 | | 1 305 969.00 | 1 305 969.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 620 000.00 | 620 000.00 | | 620 000.00 |
DD Legal reserve (1) | 62 000.00 | 62 000.00 | | 62 000.00 |
DG Other reserves | 3 327 521.00 | 2 994 140.00 | | 3 327 521.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 775 213.00 | 433 381.00 | | 775 213.00 |
DL TOTAL (I) | 4 784 734.00 | 4 109 521.00 | | 4 784 734.00 |
DV Miscellaneous Loans and Financial Debts (4) | 274 821.00 | 282 394.00 | | 274 821.00 |
DX Trade payables and related accounts | 9 977.00 | 45 587.00 | | 9 977.00 |
DY Tax and social security liabilities | 10 295.00 | 11 420.00 | | 10 295.00 |
EC TOTAL (IV) | 295 093.00 | 339 401.00 | | 295 093.00 |
EE Grand total (I to V) | 5 079 827.00 | 4 448 922.00 | | 5 079 827.00 |
EG Accrued income and payables due within one year | 295 093.00 | 339 401.00 | | 295 093.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 133 516.00 | |
FJ Net sales | | | 133 516.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 601.00 | |
FR Total operating income (I) | | | 144 117.00 | |
FW Other purchases and external expenses | | | 30 223.00 | |
FX Taxes, duties, and similar payments | | | 493.00 | |
FY Salaries and Wages | | | 61 733.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 43 252.00 | |
GF Total Operating Expenses (II) | | | 135 701.00 | |
GG - OPERATING RESULT (I - II) | | | 8 416.00 | |
GL Other interest and similar income | | | 768 454.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | 768 454.00 | |
GR Interest and similar expenses | | | 8.00 | |
GU Total financial expenses (VI) | | | 8.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 768 446.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 776 863.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 195.00 | | | 4 195.00 |
HB Exceptional income from capital transactions | | 17 630.00 | | |
HD Total exceptional income (VII) | 4 195.00 | 17 630.00 | | 4 195.00 |
HF Exceptional expenses on capital transactions | | 87 705.00 | | |
HH Total exceptional expenses (VIII) | | 87 705.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 195.00 | -70 075.00 | | 4 195.00 |
HK Income tax | 5 845.00 | 138 029.00 | | 5 845.00 |
HL TOTAL REVENUE (I + III + V + VII) | 916 767.00 | 934 250.00 | | 916 767.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 141 554.00 | 500 869.00 | | 141 554.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 775 213.00 | 433 381.00 | | 775 213.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 401 688.00 | 43 252.00 | | 401 688.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 401 688.00 | 43 252.00 | | 401 688.00 |
| |
| 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 | 9 977.00 | 9 977.00 | | 9 977.00 |
8K Other liabilities (including liabilities related to repo transactions) | 274 821.00 | 274 821.00 | | 274 821.00 |
UL Receivables related to investments | 3 203 359.00 | | 3 203 359.00 | 3 203 359.00 |
UX Other trade receivables | 51 700.00 | 51 700.00 | | 51 700.00 |
VP Miscellaneous | 274 106.00 | 274 106.00 | | 274 106.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 295.00 | 10 295.00 | | 10 295.00 |
VS Prepaid expenses | 4 974.00 | 4 974.00 | | 4 974.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 534 138.00 | 330 779.00 | 3 203 359.00 | 3 534 138.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 295 093.00 | 295 093.00 | | 295 093.00 |
