| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 912 320.00 | | 2 912 320.00 | 2 912 320.00 |
BX Customers and related accounts | 3 640.00 | | 3 640.00 | 3 640.00 |
BZ Other receivables | 2 556 815.00 | | 2 556 815.00 | 2 556 815.00 |
CF Cash and cash equivalents | 280 069.00 | | 280 069.00 | 280 069.00 |
CJ TOTAL (II) | 2 840 525.00 | | 2 840 525.00 | 2 840 525.00 |
CO Grand total (0 to V) | 5 752 845.00 | | 5 752 845.00 | 5 752 845.00 |
CU Other investments | 2 912 320.00 | | 2 912 320.00 | 2 912 320.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 377 311.00 | 377 311.00 | | 377 311.00 |
DB Share, merger, contribution premiums, etc. | 9 851.00 | 9 851.00 | | 9 851.00 |
DD Legal reserve (1) | 37 731.00 | 37 731.00 | | 37 731.00 |
DG Other reserves | 3 231 358.00 | 2 653 514.00 | | 3 231 358.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 892 832.00 | 577 844.00 | | 892 832.00 |
DL TOTAL (I) | 4 549 083.00 | 3 656 251.00 | | 4 549 083.00 |
DU Loans and Debts from Credit Institutions (3) | 40.00 | 40.00 | | 40.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 194 907.00 | | | 1 194 907.00 |
DX Trade payables and related accounts | 8 208.00 | 7 854.00 | | 8 208.00 |
DY Tax and social security liabilities | 607.00 | 1 446.00 | | 607.00 |
EC TOTAL (IV) | 1 203 761.00 | 9 341.00 | | 1 203 761.00 |
EE Grand total (I to V) | 5 752 845.00 | 3 665 592.00 | | 5 752 845.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 034.00 | | 3 034.00 | 3 034.00 |
FJ Net sales | 3 034.00 | | 3 034.00 | 3 034.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 3 034.00 | |
FW Other purchases and external expenses | | | 5 972.00 | |
GF Total Operating Expenses (II) | | | 5 972.00 | |
GG - OPERATING RESULT (I - II) | | | -2 938.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 893 161.00 | |
GL Other interest and similar income | | | 5 954.00 | |
GP Total financial income (V) | | | 899 115.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 899 115.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 896 177.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 345.00 | 619.00 | | 3 345.00 |
HL TOTAL REVENUE (I + III + V + VII) | 902 149.00 | 588 447.00 | | 902 149.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 317.00 | 10 603.00 | | 9 317.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 892 832.00 | 577 844.00 | | 892 832.00 |
| |
| 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 | 2 912 320.00 | | | 2 912 320.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 912 320.00 | |
I4 DECREASES Grand Total | | | 2 912 320.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 912 320.00 | | | 2 912 320.00 |
| |
| 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 | 8 208.00 | 8 208.00 | | 8 208.00 |
UX Other trade receivables | 3 640.00 | 3 640.00 | | 3 640.00 |
VB VAT | 9 494.00 | 9 494.00 | | 9 494.00 |
VC Group and associates | 2 547 321.00 | 2 547 321.00 | | 2 547 321.00 |
VG Loans with a maturity of up to one year at origin | 40.00 | 40.00 | | 40.00 |
VI Group and Associates | 1 194 907.00 | 1 194 907.00 | | 1 194 907.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 560 456.00 | 2 560 456.00 | | 2 560 456.00 |
VW VAT | 607.00 | 607.00 | | 607.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 203 761.00 | 1 203 761.00 | | 1 203 761.00 |
