| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 10 484 010.00 | | 10 484 010.00 | 10 484 010.00 |
BZ Other receivables | 380 000.00 | | 380 000.00 | 380 000.00 |
CF Cash and cash equivalents | 23 653.00 | | 23 653.00 | 23 653.00 |
CH Prepaid expenses | 2 219.00 | | 2 219.00 | 2 219.00 |
CJ TOTAL (II) | 405 873.00 | | 405 873.00 | 405 873.00 |
CO Grand total (0 to V) | 10 931 197.00 | | 10 931 197.00 | 10 931 197.00 |
CU Other investments | 10 484 010.00 | | 10 484 010.00 | 10 484 010.00 |
CW Deferred expenses or loan issuance costs | 41 314.00 | | 41 314.00 | 41 314.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 228 171.00 | 5 228 171.00 | | 5 228 171.00 |
DB Share, merger, contribution premiums, etc. | 525 000.00 | 525 000.00 | | 525 000.00 |
DD Legal reserve (1) | 96 887.00 | 13 343.00 | | 96 887.00 |
DH Retained earnings | 1 840 828.00 | 253 504.00 | | 1 840 828.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 002 835.00 | 1 670 869.00 | | 1 002 835.00 |
DK Regulated provisions | 61 565.00 | 34 327.00 | | 61 565.00 |
DL TOTAL (I) | 8 755 287.00 | 7 725 213.00 | | 8 755 287.00 |
DM Proceeds from equity securities issues | 1.00 | | | 1.00 |
DQ Provisions for Expenses | 1.00 | | | 1.00 |
DU Loans and Debts from Credit Institutions (3) | 2 160 760.00 | 2 880 841.00 | | 2 160 760.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 157.00 | | |
DX Trade payables and related accounts | 14 920.00 | 16 820.00 | | 14 920.00 |
EA Other liabilities | 230.00 | 500 230.00 | | 230.00 |
EC TOTAL (IV) | 2 175 910.00 | 3 398 048.00 | | 2 175 910.00 |
EE Grand total (I to V) | 10 931 197.00 | 11 123 261.00 | | 10 931 197.00 |
EG Accrued income and payables due within one year | 735 910.00 | 1 238 048.00 | | 735 910.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 715.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 023.00 | |
GF Total Operating Expenses (II) | | | 28 738.00 | |
GG - OPERATING RESULT (I - II) | | | -28 738.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 100 000.00 | |
GP Total financial income (V) | | | 1 100 000.00 | |
GR Interest and similar expenses | | | 41 189.00 | |
GU Total financial expenses (VI) | | | 41 189.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 058 811.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 030 073.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 27 238.00 | 27 238.00 | | 27 238.00 |
HH Total exceptional expenses (VIII) | 27 238.00 | 27 238.00 | | 27 238.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -27 238.00 | -27 238.00 | | -27 238.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 100 000.00 | 1 800 000.00 | | 1 100 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 97 165.00 | 129 131.00 | | 97 165.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 002 835.00 | 1 670 869.00 | | 1 002 835.00 |
| |
| 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 | 10 484 010.00 | | | 10 484 010.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 484 010.00 | |
I4 DECREASES Grand Total | | | 10 484 010.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 484 010.00 | | | 10 484 010.00 |
| |
| 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 | 14 920.00 | 14 920.00 | | 14 920.00 |
8K Other liabilities (including liabilities related to repo transactions) | 230.00 | 230.00 | | 230.00 |
VC Group and associates | 380 000.00 | 380 000.00 | | 380 000.00 |
VG Loans with a maturity of up to one year at origin | 760.00 | 760.00 | | 760.00 |
VH Loans with a maturity of more than one year at origin | 2 160 000.00 | 720 000.00 | 1 440 000.00 | 2 160 000.00 |
VK Loans repaid during the year | 720 000.00 | | | 720 000.00 |
VS Prepaid expenses | 2 219.00 | 2 219.00 | | 2 219.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 382 219.00 | 382 219.00 | | 382 219.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 175 910.00 | 735 910.00 | 1 440 000.00 | 2 175 910.00 |
