| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 055 565.00 | | 3 055 565.00 | 3 055 565.00 |
BZ Other receivables | 754 192.00 | | 754 192.00 | 754 192.00 |
CF Cash and cash equivalents | 7 511.00 | | 7 511.00 | 7 511.00 |
CJ TOTAL (II) | 761 702.00 | | 761 703.00 | 761 702.00 |
CO Grand total (0 to V) | 3 817 267.00 | | 3 817 267.00 | 3 817 267.00 |
CU Other investments | 3 055 565.00 | | 3 055 565.00 | 3 055 565.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 672 952.00 | 672 952.00 | | 672 952.00 |
DB Share, merger, contribution premiums, etc. | 298 248.00 | 298 248.00 | | 298 248.00 |
DD Legal reserve (1) | 67 295.00 | 67 295.00 | | 67 295.00 |
DG Other reserves | 2 605 864.00 | 2 639 205.00 | | 2 605 864.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 105 615.00 | 110 659.00 | | 105 615.00 |
DL TOTAL (I) | 3 749 975.00 | 3 788 359.00 | | 3 749 975.00 |
DV Miscellaneous Loans and Financial Debts (4) | 58 138.00 | 4 788.00 | | 58 138.00 |
DX Trade payables and related accounts | 9 155.00 | 8 772.00 | | 9 155.00 |
DY Tax and social security liabilities | | 133 616.00 | | |
EC TOTAL (IV) | 67 293.00 | 147 176.00 | | 67 293.00 |
EE Grand total (I to V) | 3 817 267.00 | 3 935 536.00 | | 3 817 267.00 |
EG Accrued income and payables due within one year | 67 293.00 | 147 176.00 | | 67 293.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 9 761.00 | |
GF Total Operating Expenses (II) | | | 9 761.00 | |
GG - OPERATING RESULT (I - II) | | | -9 761.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 99 979.00 | |
GL Other interest and similar income | | | 7 522.00 | |
GP Total financial income (V) | | | 107 501.00 | |
GR Interest and similar expenses | | | 219.00 | |
GU Total financial expenses (VI) | | | 219.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 107 282.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 97 520.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 554.00 | | |
HH Total exceptional expenses (VIII) | | 554.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -554.00 | | |
HK Income tax | -8 095.00 | -12 623.00 | | -8 095.00 |
HL TOTAL REVENUE (I + III + V + VII) | 107 501.00 | 107 625.00 | | 107 501.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 885.00 | -3 034.00 | | 1 885.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 105 615.00 | 110 659.00 | | 105 615.00 |
| |
| 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 | 3 055 565.00 | | | 3 055 565.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 055 565.00 | |
I4 DECREASES Grand Total | | | 3 055 565.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 055 565.00 | | | 3 055 565.00 |
| |
| 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 | 9 155.00 | 9 155.00 | | 9 155.00 |
VC Group and associates | 640 555.00 | 640 555.00 | | 640 555.00 |
VI Group and Associates | 58 138.00 | 58 138.00 | | 58 138.00 |
VM Income taxes | 113 637.00 | 113 637.00 | | 113 637.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 754 192.00 | 754 192.00 | | 754 192.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 67 293.00 | 67 293.00 | | 67 293.00 |
