| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 33 048 815.00 | | 33 048 815.00 | 33 048 815.00 |
CF Cash and cash equivalents | 2 135 409.00 | | 2 135 409.00 | 2 135 409.00 |
CJ TOTAL (II) | 2 135 409.00 | | 2 135 409.00 | 2 135 409.00 |
CO Grand total (0 to V) | 35 184 224.00 | | 35 184 224.00 | 35 184 224.00 |
CU Other investments | 33 048 815.00 | | 33 048 815.00 | 33 048 815.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 732 900.00 | 1 732 900.00 | | 1 732 900.00 |
DB Share, merger, contribution premiums, etc. | 6 595 417.00 | 6 595 417.00 | | 6 595 417.00 |
DD Legal reserve (1) | 464 255.00 | | | 464 255.00 |
DH Retained earnings | 8 158 948.00 | -661 906.00 | | 8 158 948.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 386 924.00 | 9 285 109.00 | | 1 386 924.00 |
DL TOTAL (I) | 18 338 445.00 | 16 951 521.00 | | 18 338 445.00 |
DX Trade payables and related accounts | 11 700.00 | 11 700.00 | | 11 700.00 |
EA Other liabilities | 16 834 080.00 | 16 641 043.00 | | 16 834 080.00 |
EC TOTAL (IV) | 16 845 780.00 | 16 652 743.00 | | 16 845 780.00 |
EE Grand total (I to V) | 35 184 224.00 | 33 604 264.00 | | 35 184 224.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 20 039.00 | |
GF Total Operating Expenses (II) | | | 20 039.00 | |
GG - OPERATING RESULT (I - II) | | | -20 039.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 600 000.00 | |
GP Total financial income (V) | | | 1 600 000.00 | |
GR Interest and similar expenses | | | 193 036.00 | |
GU Total financial expenses (VI) | | | 193 036.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 406 964.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 386 924.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 600 000.00 | 9 500 000.00 | | 1 600 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 213 076.00 | 214 891.00 | | 213 076.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 386 924.00 | 9 285 109.00 | | 1 386 924.00 |
| |
| 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 | 33 048 815.00 | | | 33 048 815.00 |
I3 DECREASES Total Financial Fixed Assets | | | 33 048 815.00 | |
I4 DECREASES Grand Total | | | 33 048 815.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 33 048 815.00 | | | 33 048 815.00 |
| |
| 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 | 11 700.00 | 11 700.00 | | 11 700.00 |
VI Group and Associates | 16 834 080.00 | 193 036.00 | 16 641 043.00 | 16 834 080.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 845 780.00 | 204 736.00 | 16 641 043.00 | 16 845 780.00 |
