| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 440 000.00 | 242 000.00 | 198 000.00 | 440 000.00 |
BX Customers and related accounts | 14 400.00 | | 14 400.00 | 14 400.00 |
BZ Other receivables | 538 280.00 | | 538 280.00 | 538 280.00 |
CF Cash and cash equivalents | 6 467 551.00 | | 6 467 551.00 | 6 467 551.00 |
CJ TOTAL (II) | 7 020 231.00 | | 7 020 231.00 | 7 020 231.00 |
CO Grand total (0 to V) | 7 460 231.00 | 242 000.00 | 7 218 231.00 | 7 460 231.00 |
CU Other investments | 440 000.00 | 242 000.00 | 198 000.00 | 440 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 821 000.00 | 3 821 000.00 | | 3 821 000.00 |
DD Legal reserve (1) | 382 100.00 | | | 382 100.00 |
DH Retained earnings | 1 025 341.00 | 379 092.00 | | 1 025 341.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 726 124.00 | 1 410 449.00 | | 1 726 124.00 |
DL TOTAL (I) | 6 954 565.00 | 5 610 541.00 | | 6 954 565.00 |
DV Miscellaneous Loans and Financial Debts (4) | 198 335.00 | 3 824.00 | | 198 335.00 |
DX Trade payables and related accounts | 4 740.00 | 1 440.00 | | 4 740.00 |
DY Tax and social security liabilities | 56 384.00 | 4 480.00 | | 56 384.00 |
EA Other liabilities | 4 207.00 | 4 207.00 | | 4 207.00 |
EC TOTAL (IV) | 263 666.00 | 13 951.00 | | 263 666.00 |
EE Grand total (I to V) | 7 218 231.00 | 5 624 492.00 | | 7 218 231.00 |
EI Including equity loans | 198 335.00 | | | 198 335.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 000.00 | | 12 000.00 | 12 000.00 |
FJ Net sales | 12 000.00 | | 12 000.00 | 12 000.00 |
FR Total operating income (I) | | | 12 000.00 | |
FW Other purchases and external expenses | | | 3 334.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 3 334.00 | |
GG - OPERATING RESULT (I - II) | | | 8 666.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GJ Financial income from other securities and fixed asset receivables | | | 4 478 740.00 | |
GL Other interest and similar income | | | 181.00 | |
GP Total financial income (V) | | | 4 478 921.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 478 921.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 487 588.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 500 000.00 | | | 1 500 000.00 |
HD Total exceptional income (VII) | 1 500 000.00 | | | 1 500 000.00 |
HF Exceptional expenses on capital transactions | 4 200 000.00 | | | 4 200 000.00 |
HH Total exceptional expenses (VIII) | 4 200 000.00 | | | 4 200 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 700 000.00 | | | -2 700 000.00 |
HK Income tax | 61 464.00 | 13 480.00 | | 61 464.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 990 921.00 | 1 425 684.00 | | 5 990 921.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 264 798.00 | 15 234.00 | | 4 264 798.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 726 124.00 | 1 410 449.00 | | 1 726 124.00 |
| |
| 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 | 4 640 000.00 | | | 4 640 000.00 |
I3 DECREASES Total Financial Fixed Assets | | 4 200 000.00 | 440 000.00 | |
I4 DECREASES Grand Total | | 4 200 000.00 | 440 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 640 000.00 | | | 4 640 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 242 000.00 | | | 242 000.00 |
7B Total provisions for depreciation | 242 000.00 | | | 242 000.00 |
7C Grand total | 242 000.00 | | | 242 000.00 |
| |
| 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 | 4 740.00 | 4 740.00 | | 4 740.00 |
8E Income Taxes | 53 984.00 | 53 984.00 | | 53 984.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 207.00 | 4 207.00 | | 4 207.00 |
UX Other trade receivables | 14 400.00 | 14 400.00 | | 14 400.00 |
VB VAT | 740.00 | 740.00 | | 740.00 |
VI Group and Associates | 198 335.00 | 198 335.00 | | 198 335.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 537 540.00 | 537 540.00 | | 537 540.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 552 680.00 | 552 680.00 | | 552 680.00 |
VW VAT | 2 400.00 | 2 400.00 | | 2 400.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 263 666.00 | 263 666.00 | | 263 666.00 |
