| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 322.00 | | 322.00 | 322.00 |
BJ TOTAL (I) | 2 934 888.00 | 2 684 172.00 | 250 716.00 | 2 934 888.00 |
BZ Other receivables | 1 829 114.00 | | 1 829 114.00 | 1 829 114.00 |
CJ TOTAL (II) | 1 829 114.00 | | 1 829 114.00 | 1 829 114.00 |
CO Grand total (0 to V) | 4 764 002.00 | 2 684 172.00 | 2 079 830.00 | 4 764 002.00 |
CU Other investments | 2 934 566.00 | 2 684 172.00 | 250 394.00 | 2 934 566.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 770 080.00 | 770 080.00 | | 770 080.00 |
DB Share, merger, contribution premiums, etc. | 209 257.00 | 209 257.00 | | 209 257.00 |
DD Legal reserve (1) | 77 008.00 | 77 008.00 | | 77 008.00 |
DG Other reserves | | 55 630.00 | | |
DH Retained earnings | | 53.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 997 893.00 | 1 192 701.00 | | 997 893.00 |
DL TOTAL (I) | 2 054 238.00 | 2 304 728.00 | | 2 054 238.00 |
DX Trade payables and related accounts | 25 592.00 | 9 960.00 | | 25 592.00 |
EC TOTAL (IV) | 25 592.00 | 9 960.00 | | 25 592.00 |
EE Grand total (I to V) | 2 079 830.00 | 2 314 688.00 | | 2 079 830.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 34 852.00 | |
GE Other Expenses | | | 292.00 | |
GF Total Operating Expenses (II) | | | 35 144.00 | |
GG - OPERATING RESULT (I - II) | | | -35 144.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 041 765.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 1 041 765.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 1 041 765.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 006 620.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 92.00 | | |
HD Total exceptional income (VII) | | 92.00 | | |
HF Exceptional expenses on capital transactions | | 106.00 | | |
HH Total exceptional expenses (VIII) | | 106.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -14.00 | | |
HK Income tax | 8 727.00 | 10 308.00 | | 8 727.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 041 765.00 | 1 246 029.00 | | 1 041 765.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 871.00 | 53 328.00 | | 43 871.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 997 893.00 | 1 192 701.00 | | 997 893.00 |
| |
| 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 | 2 934 888.00 | | | 2 934 888.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 934 888.00 | |
I4 DECREASES Grand Total | | | 2 934 888.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 934 888.00 | | | 2 934 888.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 2 684 172.00 | | | 2 684 172.00 |
7B Total provisions for depreciation | 2 684 172.00 | | | 2 684 172.00 |
7C Grand total | 2 684 172.00 | | | 2 684 172.00 |
| |
| 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 | 25 592.00 | 25 592.00 | | 25 592.00 |
VC Group and associates | 1 829 114.00 | 1 829 114.00 | | 1 829 114.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 829 114.00 | 1 829 114.00 | | 1 829 114.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 592.00 | 25 592.00 | | 25 592.00 |
