| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 981 054.00 | | 6 981 054.00 | 6 981 054.00 |
BZ Other receivables | 35 604 404.00 | | 35 604 404.00 | 35 604 404.00 |
CF Cash and cash equivalents | 4 274.00 | | 4 274.00 | 4 274.00 |
CJ TOTAL (II) | 35 608 678.00 | | 35 608 678.00 | 35 608 678.00 |
CO Grand total (0 to V) | 42 589 732.00 | | 42 589 732.00 | 42 589 732.00 |
CU Other investments | 6 981 054.00 | | 6 981 054.00 | 6 981 054.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 408 000.00 | 1 408 000.00 | | 1 408 000.00 |
DB Share, merger, contribution premiums, etc. | 23 368.00 | 23 368.00 | | 23 368.00 |
DD Legal reserve (1) | 140 800.00 | 140 800.00 | | 140 800.00 |
DG Other reserves | 5 236 898.00 | 5 236 898.00 | | 5 236 898.00 |
DH Retained earnings | 35 464 787.00 | 35 075 520.00 | | 35 464 787.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 309 541.00 | 389 267.00 | | 309 541.00 |
DL TOTAL (I) | 42 583 394.00 | 42 273 853.00 | | 42 583 394.00 |
DX Trade payables and related accounts | 2 138.00 | 3 600.00 | | 2 138.00 |
DY Tax and social security liabilities | 4 200.00 | | | 4 200.00 |
EC TOTAL (IV) | 6 338.00 | 3 600.00 | | 6 338.00 |
EE Grand total (I to V) | 42 589 732.00 | 42 277 453.00 | | 42 589 732.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 6 666.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 6 666.00 | |
GG - OPERATING RESULT (I - II) | | | -6 664.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 249 565.00 | |
GL Other interest and similar income | | | 177 716.00 | |
GP Total financial income (V) | | | 427 281.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 427 281.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 420 617.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 111 076.00 | 148 115.00 | | 111 076.00 |
HL TOTAL REVENUE (I + III + V + VII) | 427 282.00 | 544 708.00 | | 427 282.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 117 742.00 | 155 441.00 | | 117 742.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 309 541.00 | 389 267.00 | | 309 541.00 |
| |
| 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 | 6 981 054.00 | | | 6 981 054.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 981 054.00 | |
I4 DECREASES Grand Total | | | 6 981 054.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 981 054.00 | | | 6 981 054.00 |
| |
| 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 | 2 138.00 | 2 138.00 | | 2 138.00 |
8D Social Security and Other Social Organizations | 4 200.00 | 4 200.00 | | 4 200.00 |
UX Other trade receivables | 35 604 404.00 | 35 604 404.00 | | 35 604 404.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 35 604 404.00 | 35 604 404.00 | | 35 604 404.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 336.00 | 6 338.00 | | 6 336.00 |
