| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 8 049 806.00 | 72 171.00 | 7 977 635.00 | 8 049 806.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 874.00 | | 1 874.00 | 1 874.00 |
CF Cash and cash equivalents | 671 672.00 | | 671 672.00 | 671 672.00 |
CJ TOTAL (II) | 673 546.00 | | 673 546.00 | 673 546.00 |
CO Grand total (0 to V) | 8 723 352.00 | 72 171.00 | 8 651 181.00 | 8 723 352.00 |
CU Other investments | 8 049 806.00 | 72 171.00 | 7 977 635.00 | 8 049 806.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 612 474.00 | 1 612 474.00 | | 1 612 474.00 |
DD Legal reserve (1) | 161 247.00 | 161 247.00 | | 161 247.00 |
DG Other reserves | 2 231 598.00 | 2 415 218.00 | | 2 231 598.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 044 267.00 | 816 643.00 | | 1 044 267.00 |
DL TOTAL (I) | 5 049 586.00 | 5 005 582.00 | | 5 049 586.00 |
DP Provisions for Risks | 60 000.00 | 40 000.00 | | 60 000.00 |
DR TOTAL (IV) | 60 000.00 | 40 000.00 | | 60 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 500 000.00 | 3 500 000.00 | | 3 500 000.00 |
DX Trade payables and related accounts | 41 595.00 | 133 416.00 | | 41 595.00 |
DY Tax and social security liabilities | | 734.00 | | |
DZ Fixed asset liabilities and related accounts | | 5.00 | | |
EC TOTAL (IV) | 3 541 595.00 | 3 634 150.00 | | 3 541 595.00 |
EE Grand total (I to V) | 8 651 181.00 | 8 679 732.00 | | 8 651 181.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 6 055.00 | |
FX Taxes, duties, and similar payments | | | 4 600.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 20 000.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 30 655.00 | |
GG - OPERATING RESULT (I - II) | | | -30 655.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 109 595.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GO Net income from sales of marketable securities | | | 327.00 | |
GP Total financial income (V) | | | 1 109 921.00 | |
GR Interest and similar expenses | | | 35 000.00 | |
GU Total financial expenses (VI) | | | 35 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 074 921.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 044 267.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 109 921.00 | 1 239 036.00 | | 1 109 921.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 65 655.00 | 422 394.00 | | 65 655.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 044 267.00 | 816 643.00 | | 1 044 267.00 |
| |
| 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 | 7 550 523.00 | | 499 283.00 | 7 550 523.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 049 806.00 | |
I4 DECREASES Grand Total | | | 8 049 806.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 550 523.00 | | 499 283.00 | 7 550 523.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 40 000.00 | 20 000.00 | | 40 000.00 |
7B Total provisions for depreciation | 72 171.00 | | | 72 171.00 |
7C Grand total | 112 171.00 | 20 000.00 | | 112 171.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 20 000.00 | | |
| |
| 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 | 3 500 000.00 | | 3 500 000.00 | 3 500 000.00 |
8B Suppliers and Related Accounts | 41 595.00 | 41 595.00 | | 41 595.00 |
VB VAT | 1 874.00 | 1 874.00 | | 1 874.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 874.00 | 1 874.00 | | 1 874.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 541 595.00 | 41 595.00 | 3 500 000.00 | 3 541 595.00 |
