| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 5 794.00 | 5 794.00 | | 5 794.00 |
AT Other tangible assets | 595.00 | 595.00 | | 595.00 |
BB Receivables related to investments | 2 996 957.00 | | 2 996 957.00 | 2 996 957.00 |
BD Other fixed assets | 7 622.00 | | 7 622.00 | 7 622.00 |
BH Other financial assets | 15 642.00 | | 15 642.00 | 15 642.00 |
BJ TOTAL (I) | 4 047 754.00 | 6 389.00 | 4 041 365.00 | 4 047 754.00 |
BZ Other receivables | 4 884.00 | | 4 884.00 | 4 884.00 |
CF Cash and cash equivalents | 504 146.00 | | 504 146.00 | 504 146.00 |
CJ TOTAL (II) | 509 030.00 | | 509 030.00 | 509 030.00 |
CO Grand total (0 to V) | 4 556 784.00 | 6 389.00 | 4 550 395.00 | 4 556 784.00 |
CU Other investments | 1 021 145.00 | | 1 021 145.00 | 1 021 145.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 800.00 | | | 1 000 800.00 |
DD Legal reserve (1) | 42 068.00 | | | 42 068.00 |
DG Other reserves | 2 122 484.00 | | | 2 122 484.00 |
DH Retained earnings | 995 380.00 | | | 995 380.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 149 405.00 | | | 149 405.00 |
DL TOTAL (I) | 4 310 137.00 | | | 4 310 137.00 |
DV Miscellaneous Loans and Financial Debts (4) | 131 860.00 | | | 131 860.00 |
DX Trade payables and related accounts | 108 398.00 | | | 108 398.00 |
EC TOTAL (IV) | 240 258.00 | | | 240 258.00 |
EE Grand total (I to V) | 4 550 395.00 | | | 4 550 395.00 |
EG Accrued income and payables due within one year | 240 258.00 | | | 240 258.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 501 145.00 | | 501 145.00 | 501 145.00 |
FJ Net sales | 501 145.00 | | 501 145.00 | 501 145.00 |
FR Total operating income (I) | | | 501 145.00 | |
FU Purchases of raw materials and other supplies | | | -1.00 | |
FW Other purchases and external expenses | | | 10 628.00 | |
FX Taxes, duties, and similar payments | | | 1 013.00 | |
GF Total Operating Expenses (II) | | | 11 641.00 | |
GG - OPERATING RESULT (I - II) | | | 489 504.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 38 343.00 | |
GL Other interest and similar income | | | 3 419.00 | |
GP Total financial income (V) | | | 41 761.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 41 761.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 531 265.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 381 860.00 | | | 381 860.00 |
HL TOTAL REVENUE (I + III + V + VII) | 542 906.00 | | | 542 906.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 393 501.00 | | | 393 501.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 149 405.00 | | | 149 405.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 389.00 | | | 6 389.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 389.00 | | | 6 389.00 |
