| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 055 582.00 | | 1 055 582.00 | 1 055 582.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 34 790.00 | | 34 790.00 | 34 790.00 |
CD Marketable securities | 150 000.00 | | 150 000.00 | 150 000.00 |
CF Cash and cash equivalents | 188 191.00 | | 188 191.00 | 188 191.00 |
CJ TOTAL (II) | 372 981.00 | | 372 981.00 | 372 981.00 |
CO Grand total (0 to V) | 1 428 563.00 | | 1 428 563.00 | 1 428 563.00 |
CU Other investments | 1 055 582.00 | | 1 055 582.00 | 1 055 582.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 387 000.00 | 387 000.00 | | 387 000.00 |
DD Legal reserve (1) | 38 700.00 | 38 700.00 | | 38 700.00 |
DG Other reserves | 721 414.00 | 368 863.00 | | 721 414.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 77 351.00 | 352 552.00 | | 77 351.00 |
DL TOTAL (I) | 1 224 465.00 | 1 147 114.00 | | 1 224 465.00 |
DU Loans and Debts from Credit Institutions (3) | 164 866.00 | 98 316.00 | | 164 866.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 042.00 | 28 472.00 | | 39 042.00 |
DX Trade payables and related accounts | 189.00 | 231.00 | | 189.00 |
DY Tax and social security liabilities | | 3 492.00 | | |
EC TOTAL (IV) | 204 097.00 | 130 511.00 | | 204 097.00 |
EE Grand total (I to V) | 1 428 563.00 | 1 277 626.00 | | 1 428 563.00 |
EG Accrued income and payables due within one year | 204 097.00 | 130 511.00 | | 204 097.00 |
| |
| 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 | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 231.00 | |
GF Total Operating Expenses (II) | | | 231.00 | |
GG - OPERATING RESULT (I - II) | | | -231.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 75 000.00 | |
GL Other interest and similar income | | | 7 031.00 | |
GP Total financial income (V) | | | 82 031.00 | |
GR Interest and similar expenses | | | 2 948.00 | |
GU Total financial expenses (VI) | | | 2 948.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 79 083.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 78 852.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 650 849.00 | | |
HD Total exceptional income (VII) | | 650 849.00 | | |
HF Exceptional expenses on capital transactions | | 387 000.00 | | |
HH Total exceptional expenses (VIII) | | 387 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 263 849.00 | | |
HK Income tax | 1 501.00 | 3 492.00 | | 1 501.00 |
HL TOTAL REVENUE (I + III + V + VII) | 82 031.00 | 745 181.00 | | 82 031.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 680.00 | 392 629.00 | | 4 680.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 77 351.00 | 352 552.00 | | 77 351.00 |
| |
| 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 | 819 748.00 | | 235 834.00 | 819 748.00 |
I4 DECREASES Grand Total | | | 1 055 582.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 055 582.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 819 748.00 | | 235 834.00 | 819 748.00 |
| |
| 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 | 189.00 | 189.00 | | 189.00 |
VC Group and associates | 34 545.00 | 34 545.00 | | 34 545.00 |
VG Loans with a maturity of up to one year at origin | 72 248.00 | 72 248.00 | | 72 248.00 |
VH Loans with a maturity of more than one year at origin | 92 619.00 | 92 619.00 | | 92 619.00 |
VI Group and Associates | 39 042.00 | 39 042.00 | | 39 042.00 |
VJ Loans taken out during the year | 75 217.00 | | | 75 217.00 |
VK Loans repaid during the year | 8 667.00 | | | 8 667.00 |
VM Income taxes | 245.00 | 245.00 | | 245.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 790.00 | 34 790.00 | | 34 790.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 204 097.00 | 204 097.00 | | 204 097.00 |
