| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | | | | |
CD Marketable securities | 2 831 945.00 | 24 931.00 | 2 807 014.00 | 2 831 945.00 |
CF Cash and cash equivalents | 60 673.00 | | 60 673.00 | 60 673.00 |
CH Prepaid expenses | 494.00 | | 494.00 | 494.00 |
CJ TOTAL (II) | 2 893 112.00 | 24 931.00 | 2 868 182.00 | 2 893 112.00 |
CO Grand total (0 to V) | 2 893 112.00 | 24 931.00 | 2 868 182.00 | 2 893 112.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 287 000.00 | 2 287 000.00 | | 2 287 000.00 |
DD Legal reserve (1) | 59 757.00 | 56 337.00 | | 59 757.00 |
DG Other reserves | 469 461.00 | 412 359.00 | | 469 461.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 979.00 | 68 397.00 | | 29 979.00 |
DL TOTAL (I) | 2 846 197.00 | 2 824 092.00 | | 2 846 197.00 |
DV Miscellaneous Loans and Financial Debts (4) | 944.00 | 944.00 | | 944.00 |
DX Trade payables and related accounts | 1 440.00 | 1 440.00 | | 1 440.00 |
DY Tax and social security liabilities | 19 601.00 | 2 300.00 | | 19 601.00 |
EC TOTAL (IV) | 21 985.00 | 4 683.00 | | 21 985.00 |
EE Grand total (I to V) | 2 868 182.00 | 2 828 775.00 | | 2 868 182.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 19 519.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 19 521.00 | |
GG - OPERATING RESULT (I - II) | | | -19 521.00 | |
GL Other interest and similar income | | | 8 400.00 | |
GM Reversals of provisions and transfers of expenses | | | 91 282.00 | |
GO Net income from sales of marketable securities | | | 75 095.00 | |
GP Total financial income (V) | | | 174 777.00 | |
GQ Financial allocations to depreciation and provisions | | | 10 715.00 | |
GT Net expenses on sales of marketable securities | | | 93 820.00 | |
GU Total financial expenses (VI) | | | 104 534.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 70 242.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 50 721.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 371.00 | | | 371.00 |
HH Total exceptional expenses (VIII) | 371.00 | | | 371.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -371.00 | | | -371.00 |
HK Income tax | 20 371.00 | 3 643.00 | | 20 371.00 |
HL TOTAL REVENUE (I + III + V + VII) | 174 777.00 | 205 108.00 | | 174 777.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 144 798.00 | 136 711.00 | | 144 798.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 979.00 | 68 397.00 | | 29 979.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 105 498.00 | 10 715.00 | 91 282.00 | 105 498.00 |
7B Total provisions for depreciation | 105 498.00 | 10 715.00 | 91 282.00 | 105 498.00 |
7C Grand total | 105 498.00 | 10 715.00 | 91 282.00 | 105 498.00 |
UG - Financial | | 10 715.00 | 91 282.00 | |
| |
| 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 | 1 440.00 | 1 440.00 | | 1 440.00 |
8E Income Taxes | 16 727.00 | 16 727.00 | | 16 727.00 |
VI Group and Associates | 944.00 | 944.00 | | 944.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 874.00 | 2 874.00 | | 2 874.00 |
VS Prepaid expenses | 494.00 | | | 494.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 494.00 | 494.00 | | 494.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 985.00 | 21 985.00 | | 21 985.00 |
