| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 81 000.00 | 39 450.00 | 41 550.00 | 81 000.00 |
BJ TOTAL (I) | 20 081 000.00 | 39 450.00 | 20 041 550.00 | 20 081 000.00 |
BZ Other receivables | 1 191 036.00 | | 1 191 036.00 | 1 191 036.00 |
CF Cash and cash equivalents | 34 368.00 | | 34 368.00 | 34 368.00 |
CH Prepaid expenses | 3 811.00 | | 3 811.00 | 3 811.00 |
CJ TOTAL (II) | 1 229 215.00 | | 1 229 215.00 | 1 229 215.00 |
CO Grand total (0 to V) | 21 310 215.00 | 39 450.00 | 21 270 765.00 | 21 310 215.00 |
CU Other investments | 20 000 000.00 | | 20 000 000.00 | 20 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 540 000.00 | 540 000.00 | | 540 000.00 |
DD Legal reserve (1) | 54 000.00 | 54 000.00 | | 54 000.00 |
DG Other reserves | 19 585 021.00 | 17 308 576.00 | | 19 585 021.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 087 915.00 | 2 676 445.00 | | 1 087 915.00 |
DL TOTAL (I) | 21 266 937.00 | 20 579 021.00 | | 21 266 937.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47.00 | | | 47.00 |
DX Trade payables and related accounts | 3 782.00 | 4 794.00 | | 3 782.00 |
DY Tax and social security liabilities | | 155.00 | | |
EC TOTAL (IV) | 3 829.00 | 4 949.00 | | 3 829.00 |
EE Grand total (I to V) | 21 270 765.00 | 20 583 970.00 | | 21 270 765.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2 778.00 | |
FR Total operating income (I) | | | 2 778.00 | |
FU Purchases of raw materials and other supplies | | | 168.00 | |
FW Other purchases and external expenses | | | 22 471.00 | |
FX Taxes, duties, and similar payments | | | -155.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 27 000.00 | |
GE Other Expenses | | | 6 287.00 | |
GF Total Operating Expenses (II) | | | 55 771.00 | |
GG - OPERATING RESULT (I - II) | | | -52 993.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 142 313.00 | |
GL Other interest and similar income | | | 3 866.00 | |
GP Total financial income (V) | | | 1 146 179.00 | |
GR Interest and similar expenses | | | 85.00 | |
GU Total financial expenses (VI) | | | 85.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 146 093.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 093 100.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 10 000.00 | | | 10 000.00 |
HH Total exceptional expenses (VIII) | 10 000.00 | | | 10 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 000.00 | | | -10 000.00 |
HK Income tax | -4 815.00 | 25 671.00 | | -4 815.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 148 957.00 | 2 752 415.00 | | 1 148 957.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 041.00 | 75 970.00 | | 61 041.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 087 915.00 | 2 676 445.00 | | 1 087 915.00 |
| |
| 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 | 20 081 000.00 | | | 20 081 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 000 000.00 | |
I4 DECREASES Grand Total | | | 20 081 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 81 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 81 000.00 | | | 81 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 000 000.00 | | | 20 000 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 450.00 | 27 000.00 | | 12 450.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 450.00 | 27 000.00 | | 12 450.00 |
| |
| 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 | 3 782.00 | 3 782.00 | | 3 782.00 |
VC Group and associates | 1 160 549.00 | 1 160 549.00 | | 1 160 549.00 |
VI Group and Associates | 47.00 | 47.00 | | 47.00 |
VM Income taxes | 30 487.00 | 30 487.00 | | 30 487.00 |
VS Prepaid expenses | 3 811.00 | 3 811.00 | | 3 811.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 194 847.00 | 1 194 847.00 | | 1 194 847.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 829.00 | 3 829.00 | | 3 829.00 |
