| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 995 376.00 | | 995 376.00 | 995 376.00 |
BJ TOTAL (I) | 4 750 376.00 | | 4 750 376.00 | 4 750 376.00 |
BZ Other receivables | 2 062 191.00 | | 2 062 191.00 | 2 062 191.00 |
CF Cash and cash equivalents | 108 675.00 | | 108 675.00 | 108 675.00 |
CJ TOTAL (II) | 2 170 865.00 | | 2 170 865.00 | 2 170 865.00 |
CO Grand total (0 to V) | 6 921 242.00 | | 6 921 242.00 | 6 921 242.00 |
CU Other investments | 3 755 000.00 | | 3 755 000.00 | 3 755 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 110 000.00 | 110 000.00 | | 110 000.00 |
DC Revaluation differences | 8.00 | | | 8.00 |
DD Legal reserve (1) | 11 000.00 | 11 000.00 | | 11 000.00 |
DH Retained earnings | 4 444 253.00 | 3 206 220.00 | | 4 444 253.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 145 807.00 | 1 238 033.00 | | 1 145 807.00 |
DK Regulated provisions | 5 000.00 | 5 000.00 | | 5 000.00 |
DL TOTAL (I) | 5 716 060.00 | 4 570 253.00 | | 5 716 060.00 |
DU Loans and Debts from Credit Institutions (3) | 791 199.00 | 364 370.00 | | 791 199.00 |
DX Trade payables and related accounts | 23 791.00 | 29 412.00 | | 23 791.00 |
DY Tax and social security liabilities | 390 192.00 | 211 253.00 | | 390 192.00 |
EC TOTAL (IV) | 1 205 182.00 | 605 035.00 | | 1 205 182.00 |
EE Grand total (I to V) | 6 921 242.00 | 5 175 288.00 | | 6 921 242.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 20 629.00 | |
FX Taxes, duties, and similar payments | | | 4 118.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 24 747.00 | |
GG - OPERATING RESULT (I - II) | | | -24 746.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 000 000.00 | |
GL Other interest and similar income | | | 7 041.00 | |
GP Total financial income (V) | | | 1 007 041.00 | |
GR Interest and similar expenses | | | 5 069.00 | |
GU Total financial expenses (VI) | | | 5 069.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 001 972.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 977 226.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -168 581.00 | 67 100.00 | | -168 581.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 007 042.00 | 1 358 712.00 | | 1 007 042.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -138 765.00 | 120 679.00 | | -138 765.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 145 807.00 | 1 238 033.00 | | 1 145 807.00 |
| |
| 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 | 3 755 000.00 | | 995 376.00 | 3 755 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 755 000.00 | |
I4 DECREASES Grand Total | | | 4 750 376.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 995 376.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 995 376.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 755 000.00 | | | 3 755 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 5 000.00 | | | 5 000.00 |
7C Grand total | 5 000.00 | | | 5 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 791 199.00 | 14 535.00 | 255 516.00 | 791 199.00 |
8B Suppliers and Related Accounts | 23 791.00 | 23 791.00 | | 23 791.00 |
8E Income Taxes | 390 192.00 | 390 192.00 | | 390 192.00 |
VC Group and associates | 2 061 744.00 | 2 061 744.00 | | 2 061 744.00 |
VJ Loans taken out during the year | 791 199.00 | | | 791 199.00 |
VK Loans repaid during the year | 364 370.00 | | | 364 370.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 447.00 | 447.00 | | 447.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 062 191.00 | 2 062 191.00 | | 2 062 191.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 205 182.00 | 428 518.00 | 255 516.00 | 1 205 182.00 |
