| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 10 582 950.00 | | 10 582 950.00 | 10 582 950.00 |
BZ Other receivables | | | | |
CD Marketable securities | 1 000 000.00 | | 1 000 000.00 | 1 000 000.00 |
CF Cash and cash equivalents | 333 294.00 | | 333 294.00 | 333 294.00 |
CJ TOTAL (II) | 1 333 294.00 | | 1 333 294.00 | 1 333 294.00 |
CO Grand total (0 to V) | 11 916 244.00 | | 11 916 244.00 | 11 916 244.00 |
CU Other investments | 10 582 950.00 | | 10 582 950.00 | 10 582 950.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 136 850.00 | 5 136 850.00 | | 5 136 850.00 |
DD Legal reserve (1) | 513 685.00 | 513 685.00 | | 513 685.00 |
DG Other reserves | 788 844.00 | 1 328 737.00 | | 788 844.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 639 709.00 | 1 960 107.00 | | 2 639 709.00 |
DK Regulated provisions | 1 185.00 | 725.00 | | 1 185.00 |
DL TOTAL (I) | 9 080 273.00 | 8 940 104.00 | | 9 080 273.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 828 721.00 | | | 2 828 721.00 |
DY Tax and social security liabilities | 7 250.00 | | | 7 250.00 |
EC TOTAL (IV) | 2 835 971.00 | | | 2 835 971.00 |
EE Grand total (I to V) | 11 916 244.00 | 8 940 104.00 | | 11 916 244.00 |
EG Accrued income and payables due within one year | 2 835 971.00 | | | 2 835 971.00 |
EI Including equity loans | 2 828 721.00 | | | 2 828 721.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 730.00 | |
GF Total Operating Expenses (II) | | | 730.00 | |
GG - OPERATING RESULT (I - II) | | | -730.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 673 958.00 | |
GL Other interest and similar income | | | 309.00 | |
GP Total financial income (V) | | | 2 674 267.00 | |
GR Interest and similar expenses | | | 3 477.00 | |
GU Total financial expenses (VI) | | | 3 477.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 670 791.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 670 060.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 460.00 | 460.00 | | 460.00 |
HH Total exceptional expenses (VIII) | 460.00 | 460.00 | | 460.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -460.00 | -460.00 | | -460.00 |
HK Income tax | 29 891.00 | 23 585.00 | | 29 891.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 674 267.00 | 1 982 234.00 | | 2 674 267.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 558.00 | 22 127.00 | | 34 558.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 639 709.00 | 1 960 107.00 | | 2 639 709.00 |
| |
| 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 | 7 437 950.00 | | 3 145 000.00 | 7 437 950.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 582 950.00 | |
I4 DECREASES Grand Total | | | 10 582 950.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 437 950.00 | | 3 145 000.00 | 7 437 950.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 725.00 | 460.00 | | 725.00 |
7C Grand total | 725.00 | 460.00 | | 725.00 |
UJ - Exceptional | | 460.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 7 250.00 | 7 250.00 | | 7 250.00 |
VI Group and Associates | 2 828 721.00 | 2 828 721.00 | | 2 828 721.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 835 971.00 | 2 835 971.00 | | 2 835 971.00 |
