| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 611 000.00 | | 4 611 000.00 | 4 611 000.00 |
BZ Other receivables | 1 024 131.00 | | 1 024 131.00 | 1 024 131.00 |
CF Cash and cash equivalents | 76 997.00 | | 76 997.00 | 76 997.00 |
CJ TOTAL (II) | 1 101 128.00 | | 1 101 128.00 | 1 101 128.00 |
CO Grand total (0 to V) | 5 712 128.00 | | 5 712 128.00 | 5 712 128.00 |
CS Evaluated investments - equity method | 4 611 000.00 | | 4 611 000.00 | 4 611 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 957 214.00 | 1 957 214.00 | | 1 957 214.00 |
DB Share, merger, contribution premiums, etc. | 437 539.00 | 437 539.00 | | 437 539.00 |
DE Statutory or contractual reserves | 180 659.00 | 124 569.00 | | 180 659.00 |
DG Other reserves | 1 322 522.00 | 1 156 818.00 | | 1 322 522.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 989 159.00 | 1 121 794.00 | | 989 159.00 |
DL TOTAL (I) | 4 887 093.00 | 4 797 934.00 | | 4 887 093.00 |
DU Loans and Debts from Credit Institutions (3) | 599 282.00 | 795 489.00 | | 599 282.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 23 186.00 | | |
DX Trade payables and related accounts | 5 475.00 | 5 217.00 | | 5 475.00 |
DY Tax and social security liabilities | 220 277.00 | 1 579.00 | | 220 277.00 |
EC TOTAL (IV) | 825 034.00 | 825 470.00 | | 825 034.00 |
EE Grand total (I to V) | 5 712 128.00 | 5 623 404.00 | | 5 712 128.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 27 600.00 | | 27 600.00 | 27 600.00 |
FJ Net sales | 27 600.00 | | 27 600.00 | 27 600.00 |
FR Total operating income (I) | | | 27 600.00 | |
FW Other purchases and external expenses | | | 6 055.00 | |
FX Taxes, duties, and similar payments | | | 431.00 | |
FY Salaries and Wages | | | 12 000.00 | |
FZ Social Security Contributions | | | 3 597.00 | |
GE Other Expenses | | | 14.00 | |
GF Total Operating Expenses (II) | | | 22 098.00 | |
GG - OPERATING RESULT (I - II) | | | 5 503.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 981 752.00 | |
GL Other interest and similar income | | | 14 776.00 | |
GP Total financial income (V) | | | 996 528.00 | |
GR Interest and similar expenses | | | 6 173.00 | |
GU Total financial expenses (VI) | | | 6 173.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 990 356.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 995 858.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 69.00 | | |
HD Total exceptional income (VII) | | 69.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 69.00 | | |
HK Income tax | 6 699.00 | 6 909.00 | | 6 699.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 024 129.00 | 1 159 231.00 | | 1 024 129.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 969.00 | 37 437.00 | | 34 969.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 989 159.00 | 1 121 794.00 | | 989 159.00 |
| |
| 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 | 4 611 000.00 | | | 4 611 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 611 000.00 | |
I4 DECREASES Grand Total | | | 4 611 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 611 000.00 | | | 4 611 000.00 |
| |
| 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 | 5 475.00 | 5 475.00 | | 5 475.00 |
8D Social Security and Other Social Organizations | 528.00 | 528.00 | | 528.00 |
8E Income Taxes | 218 696.00 | 218 696.00 | | 218 696.00 |
VB VAT | 851.00 | 851.00 | | 851.00 |
VC Group and associates | 1 023 280.00 | 1 023 280.00 | | 1 023 280.00 |
VH Loans with a maturity of more than one year at origin | 599 282.00 | 199 924.00 | 399 359.00 | 599 282.00 |
VQ Other Taxes, Duties, and Similar Debts | 594.00 | 594.00 | | 594.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 024 131.00 | 1 024 131.00 | | 1 024 131.00 |
VW VAT | 460.00 | 460.00 | | 460.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 825 034.00 | 425 676.00 | 399 359.00 | 825 034.00 |
