| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 4 686 306.00 | 259 626.00 | 4 426 680.00 | 4 686 306.00 |
BJ TOTAL (I) | 4 702 756.00 | 263 576.00 | 4 439 180.00 | 4 702 756.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 4 464 264.00 | | 4 464 264.00 | 4 464 264.00 |
CJ TOTAL (II) | 4 464 264.00 | | 4 464 264.00 | 4 464 264.00 |
CO Grand total (0 to V) | 9 167 020.00 | 263 576.00 | 8 903 444.00 | 9 167 020.00 |
CU Other investments | 16 450.00 | 3 950.00 | 12 500.00 | 16 450.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 97 668.00 | 60 601.00 | | 97 668.00 |
DH Retained earnings | 750 944.00 | 1 046 665.00 | | 750 944.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 351 543.00 | 741 347.00 | | 351 543.00 |
DL TOTAL (I) | 2 200 156.00 | 2 848 613.00 | | 2 200 156.00 |
DX Trade payables and related accounts | 3 600.00 | 7 491.00 | | 3 600.00 |
DY Tax and social security liabilities | 448.00 | 5 395.00 | | 448.00 |
EA Other liabilities | 6 699 239.00 | 5 085 795.00 | | 6 699 239.00 |
EC TOTAL (IV) | 6 703 288.00 | 5 098 682.00 | | 6 703 288.00 |
EE Grand total (I to V) | 8 903 444.00 | 7 947 295.00 | | 8 903 444.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 926.00 | |
FX Taxes, duties, and similar payments | | | 5 579.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 14 506.00 | |
GG - OPERATING RESULT (I - II) | | | -14 506.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 862 553.00 | |
GM Reversals of provisions and transfers of expenses | | | 2 903.00 | |
GP Total financial income (V) | | | 865 456.00 | |
GQ Financial allocations to depreciation and provisions | | | 232 690.00 | |
GR Interest and similar expenses | | | 9 407.00 | |
GU Total financial expenses (VI) | | | 242 097.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 623 359.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 608 853.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 098.00 | | |
HH Total exceptional expenses (VIII) | | 1 098.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 098.00 | | |
HK Income tax | 257 310.00 | 97 769.00 | | 257 310.00 |
HL TOTAL REVENUE (I + III + V + VII) | 865 456.00 | 947 052.00 | | 865 456.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 513 913.00 | 205 705.00 | | 513 913.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 351 543.00 | 741 347.00 | | 351 543.00 |
| |
| 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 | 4 919 622.00 | | -216 866.00 | 4 919 622.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 702 756.00 | |
I4 DECREASES Grand Total | | | 4 702 756.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 919 622.00 | | -216 866.00 | 4 919 622.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 31 353.00 | 229 176.00 | 903.00 | 31 353.00 |
7B Total provisions for depreciation | 33 789.00 | 232 690.00 | 2 903.00 | 33 789.00 |
7C Grand total | 33 789.00 | 232 690.00 | 2 903.00 | 33 789.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 3 600.00 | 3 600.00 | | 3 600.00 |
UL Receivables related to investments | 4 686 306.00 | 4 686 306.00 | | 4 686 306.00 |
VI Group and Associates | 6 699 239.00 | 6 699 239.00 | | 6 699 239.00 |
VQ Other Taxes, Duties, and Similar Debts | 448.00 | 448.00 | | 448.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 686 306.00 | 4 686 306.00 | | 4 686 306.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 703 288.00 | 6 703 288.00 | | 6 703 288.00 |
