| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | | | | |
BJ TOTAL (I) | 2 260 000.00 | | 2 260 000.00 | 2 260 000.00 |
BZ Other receivables | 5 087 289.00 | | 5 087 289.00 | 5 087 289.00 |
CJ TOTAL (II) | 5 087 289.00 | | 5 087 289.00 | 5 087 289.00 |
CO Grand total (0 to V) | 7 347 289.00 | | 7 347 289.00 | 7 347 289.00 |
CU Other investments | 2 260 000.00 | | 2 260 000.00 | 2 260 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 562 570.00 | 5 562 570.00 | | 5 562 570.00 |
DB Share, merger, contribution premiums, etc. | 205 277.00 | 205 277.00 | | 205 277.00 |
DD Legal reserve (1) | 556 257.00 | 556 257.00 | | 556 257.00 |
DH Retained earnings | -9 016 986.00 | 8 227 554.00 | | -9 016 986.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 499 590.00 | 287 473.00 | | 9 499 590.00 |
DL TOTAL (I) | 6 806 709.00 | 14 839 131.00 | | 6 806 709.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 012.00 | | | 32 012.00 |
DX Trade payables and related accounts | 34 393.00 | 27 165.00 | | 34 393.00 |
DY Tax and social security liabilities | 474 175.00 | 516 302.00 | | 474 175.00 |
EC TOTAL (IV) | 540 580.00 | 543 467.00 | | 540 580.00 |
EE Grand total (I to V) | 7 347 289.00 | 15 382 598.00 | | 7 347 289.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 23 841.00 | |
GE Other Expenses | | | 31 285.00 | |
GF Total Operating Expenses (II) | | | 55 125.00 | |
GG - OPERATING RESULT (I - II) | | | -55 125.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9 692 825.00 | |
GP Total financial income (V) | | | 9 692 825.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 692 825.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 637 699.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 12 422.00 | 1 061.00 | | 12 422.00 |
HH Total exceptional expenses (VIII) | 12 422.00 | 1 061.00 | | 12 422.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12 422.00 | -1 061.00 | | -12 422.00 |
HK Income tax | 125 687.00 | 144 267.00 | | 125 687.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 692 825.00 | 449 400.00 | | 9 692 825.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 193 234.00 | 161 928.00 | | 193 234.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 499 590.00 | 287 473.00 | | 9 499 590.00 |
| |
| 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 | 10 865.00 | 10 865.00 | | 10 865.00 |
8B Suppliers and Related Accounts | 12 228.00 | 12 228.00 | | 12 228.00 |
VQ Other Taxes, Duties, and Similar Debts | 474 175.00 | 474 175.00 | | 474 175.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 738 801.00 | 4 738 801.00 | | 4 738 801.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 474 175.00 | 474 175.00 | | 474 175.00 |
