| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | | | 7.00 | |
BJ TOTAL (I) | 4 861 106.00 | | 4 861 106.00 | 4 861 106.00 |
BZ Other receivables | 124 578.00 | | 124 578.00 | 124 578.00 |
CF Cash and cash equivalents | 396 518.00 | | 396 518.00 | 396 518.00 |
CJ TOTAL (II) | 521 096.00 | | 521 096.00 | 521 096.00 |
CO Grand total (0 to V) | 5 382 202.00 | | 5 382 202.00 | 5 382 202.00 |
CU Other investments | 4 861 106.00 | | 4 861 106.00 | 4 861 106.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 115 164.00 | 3 115 164.00 | | 3 115 164.00 |
DB Share, merger, contribution premiums, etc. | 2.00 | 2.00 | | 2.00 |
DD Legal reserve (1) | 17 271.00 | 3 002.00 | | 17 271.00 |
DG Other reserves | 313 448.00 | 42 326.00 | | 313 448.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 136 829.00 | 285 392.00 | | 136 829.00 |
DK Regulated provisions | 5 877.00 | 4 168.00 | | 5 877.00 |
DL TOTAL (I) | 3 588 591.00 | 3 450 053.00 | | 3 588 591.00 |
DU Loans and Debts from Credit Institutions (3) | 1 664 164.00 | 1 977 800.00 | | 1 664 164.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 712.00 | 18 456.00 | | 4 712.00 |
DX Trade payables and related accounts | 4 365.00 | 3 079.00 | | 4 365.00 |
DY Tax and social security liabilities | 120 370.00 | 28 069.00 | | 120 370.00 |
EC TOTAL (IV) | 1 793 612.00 | 2 027 404.00 | | 1 793 612.00 |
EE Grand total (I to V) | 5 382 202.00 | 5 477 457.00 | | 5 382 202.00 |
EG Accrued income and payables due within one year | 457 998.00 | 373 938.00 | | 457 998.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 701.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 3 702.00 | |
GG - OPERATING RESULT (I - II) | | | -3 702.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 000.00 | |
GP Total financial income (V) | | | 150 000.00 | |
GR Interest and similar expenses | | | 11 968.00 | |
GU Total financial expenses (VI) | | | 11 968.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 138 032.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 134 331.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1.00 | 216.00 | | 1.00 |
HG Exceptional depreciation and provisions | 1 709.00 | 1 709.00 | | 1 709.00 |
HH Total exceptional expenses (VIII) | 1 710.00 | 1 925.00 | | 1 710.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 710.00 | -1 925.00 | | -1 710.00 |
HK Income tax | -4 208.00 | -4 515.00 | | -4 208.00 |
HL TOTAL REVENUE (I + III + V + VII) | 150 000.00 | 300 000.00 | | 150 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 171.00 | 14 608.00 | | 13 171.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 136 829.00 | 285 392.00 | | 136 829.00 |
| |
| 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 | 4 861 106.00 | | | 4 861 106.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 861 106.00 | |
I4 DECREASES Grand Total | | | 4 861 106.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 861 106.00 | | | 4 861 106.00 |
| |
| 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 | 4 712.00 | 4 712.00 | | 4 712.00 |
8B Suppliers and Related Accounts | 4 365.00 | 4 365.00 | | 4 365.00 |
8E Income Taxes | 120 370.00 | 120 370.00 | | 120 370.00 |
VC Group and associates | 124 578.00 | 124 578.00 | | 124 578.00 |
VG Loans with a maturity of up to one year at origin | 1 664 164.00 | 328 550.00 | 1 335 614.00 | 1 664 164.00 |
VK Loans repaid during the year | 313 636.00 | | | 313 636.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 124 578.00 | 124 578.00 | | 124 578.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 793 612.00 | 457 998.00 | 1 335 614.00 | 1 793 612.00 |
